[KLK] YoY Annualized Quarter Result on 31-Mar-2004 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- -5.43%
YoY- 11.58%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 4,413,704 3,740,942 3,932,756 3,853,620 3,263,936 2,314,026 2,126,690 12.93%
PBT 731,378 629,462 614,372 654,946 573,698 326,238 98,794 39.58%
Tax -162,386 -133,870 -166,186 -196,694 -163,018 -74,200 -40,410 26.07%
NP 568,992 495,592 448,186 458,252 410,680 252,038 58,384 46.12%
-
NP to SH 565,618 491,738 448,186 458,252 410,680 252,038 58,384 45.98%
-
Tax Rate 22.20% 21.27% 27.05% 30.03% 28.42% 22.74% 40.90% -
Total Cost 3,844,712 3,245,350 3,484,570 3,395,368 2,853,256 2,061,988 2,068,306 10.88%
-
Net Worth 4,567,961 4,259,930 3,549,385 3,848,351 3,500,436 3,294,243 3,167,793 6.28%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 212,958 141,997 85,185 85,203 85,203 85,195 85,232 16.48%
Div Payout % 37.65% 28.88% 19.01% 18.59% 20.75% 33.80% 145.99% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 4,567,961 4,259,930 3,549,385 3,848,351 3,500,436 3,294,243 3,167,793 6.28%
NOSH 1,064,792 709,988 709,877 710,027 710,027 709,966 710,267 6.97%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 12.89% 13.25% 11.40% 11.89% 12.58% 10.89% 2.75% -
ROE 12.38% 11.54% 12.63% 11.91% 11.73% 7.65% 1.84% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 414.51 526.90 554.01 542.74 459.69 325.93 299.42 5.56%
EPS 53.12 46.18 63.12 64.54 57.84 35.50 8.22 36.45%
DPS 20.00 20.00 12.00 12.00 12.00 12.00 12.00 8.88%
NAPS 4.29 6.00 5.00 5.42 4.93 4.64 4.46 -0.64%
Adjusted Per Share Value based on latest NOSH - 709,921
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 401.62 340.40 357.85 350.65 297.00 210.56 193.51 12.93%
EPS 51.47 44.74 40.78 41.70 37.37 22.93 5.31 45.99%
DPS 19.38 12.92 7.75 7.75 7.75 7.75 7.76 16.47%
NAPS 4.1565 3.8762 3.2297 3.5017 3.1851 2.9975 2.8825 6.28%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 12.00 9.40 6.60 7.20 5.60 5.80 4.80 -
P/RPS 2.89 1.78 1.19 1.33 1.22 1.78 1.60 10.35%
P/EPS 22.59 13.57 10.45 11.16 9.68 16.34 58.39 -14.63%
EY 4.43 7.37 9.57 8.96 10.33 6.12 1.71 17.18%
DY 1.67 2.13 1.82 1.67 2.14 2.07 2.50 -6.50%
P/NAPS 2.80 1.57 1.32 1.33 1.14 1.25 1.08 17.19%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 24/05/06 18/05/05 17/05/04 16/05/03 16/05/02 23/05/01 -
Price 13.50 10.00 6.55 6.25 5.85 6.70 4.62 -
P/RPS 3.26 1.90 1.18 1.15 1.27 2.06 1.54 13.30%
P/EPS 25.41 14.44 10.37 9.68 10.11 18.87 56.20 -12.38%
EY 3.93 6.93 9.64 10.33 9.89 5.30 1.78 14.10%
DY 1.48 2.00 1.83 1.92 2.05 1.79 2.60 -8.95%
P/NAPS 3.15 1.67 1.31 1.15 1.19 1.44 1.04 20.27%

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