[KLK] YoY Annualized Quarter Result on 31-Mar-2002 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Mar-2002 [#2]
Profit Trend
QoQ- -17.82%
YoY- 331.69%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 3,932,756 3,853,620 3,263,936 2,314,026 2,126,690 2,361,636 2,591,292 -0.44%
PBT 614,372 654,946 573,698 326,238 98,794 348,996 461,384 -0.30%
Tax -166,186 -196,694 -163,018 -74,200 -40,410 -92,608 -23,916 -2.03%
NP 448,186 458,252 410,680 252,038 58,384 256,388 437,468 -0.02%
-
NP to SH 448,186 458,252 410,680 252,038 58,384 256,388 437,468 -0.02%
-
Tax Rate 27.05% 30.03% 28.42% 22.74% 40.90% 26.54% 5.18% -
Total Cost 3,484,570 3,395,368 2,853,256 2,061,988 2,068,306 2,105,248 2,153,824 -0.51%
-
Net Worth 3,549,385 3,848,351 3,500,436 3,294,243 3,167,793 3,288,300 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 85,185 85,203 85,203 85,195 85,232 - - -100.00%
Div Payout % 19.01% 18.59% 20.75% 33.80% 145.99% - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 3,549,385 3,848,351 3,500,436 3,294,243 3,167,793 3,288,300 0 -100.00%
NOSH 709,877 710,027 710,027 709,966 710,267 710,216 712,024 0.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 11.40% 11.89% 12.58% 10.89% 2.75% 10.86% 16.88% -
ROE 12.63% 11.91% 11.73% 7.65% 1.84% 7.80% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 554.01 542.74 459.69 325.93 299.42 332.52 363.93 -0.44%
EPS 63.12 64.54 57.84 35.50 8.22 36.10 61.44 -0.02%
DPS 12.00 12.00 12.00 12.00 12.00 0.00 0.00 -100.00%
NAPS 5.00 5.42 4.93 4.64 4.46 4.63 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 709,971
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 357.85 350.65 297.00 210.56 193.51 214.89 235.79 -0.44%
EPS 40.78 41.70 37.37 22.93 5.31 23.33 39.81 -0.02%
DPS 7.75 7.75 7.75 7.75 7.76 0.00 0.00 -100.00%
NAPS 3.2297 3.5017 3.1851 2.9975 2.8825 2.9921 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 6.60 7.20 5.60 5.80 4.80 5.00 0.00 -
P/RPS 1.19 1.33 1.22 1.78 1.60 1.50 0.00 -100.00%
P/EPS 10.45 11.16 9.68 16.34 58.39 13.85 0.00 -100.00%
EY 9.57 8.96 10.33 6.12 1.71 7.22 0.00 -100.00%
DY 1.82 1.67 2.14 2.07 2.50 0.00 0.00 -100.00%
P/NAPS 1.32 1.33 1.14 1.25 1.08 1.08 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 18/05/05 17/05/04 16/05/03 16/05/02 23/05/01 26/05/00 - -
Price 6.55 6.25 5.85 6.70 4.62 5.20 0.00 -
P/RPS 1.18 1.15 1.27 2.06 1.54 1.56 0.00 -100.00%
P/EPS 10.37 9.68 10.11 18.87 56.20 14.40 0.00 -100.00%
EY 9.64 10.33 9.89 5.30 1.78 6.94 0.00 -100.00%
DY 1.83 1.92 2.05 1.79 2.60 0.00 0.00 -100.00%
P/NAPS 1.31 1.15 1.19 1.44 1.04 1.12 0.00 -100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment