[KLK] YoY Annualized Quarter Result on 31-Mar-2007 [#2]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

23-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Sep-2007

Quarter

31-Mar-2007 [#2]

Profit Trend

QoQ- -9.42%

YoY- 15.02%

Quarter Report

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	7,298,034	6,642,884	7,350,120	4,413,704	3,740,942	3,932,756	3,853,620	11.22%
YoY %	9.86%	-9.62%	66.53%	17.98%	-4.88%	2.05%	-	-
Horiz. %	189.38%	172.38%	190.73%	114.53%	97.08%	102.05%	100.00%	-
PBT	1,257,868	610,404	1,425,750	731,378	629,462	614,372	654,946	11.48%
YoY %	106.07%	-57.19%	94.94%	16.19%	2.46%	-6.20%	-	-
Horiz. %	192.06%	93.20%	217.69%	111.67%	96.11%	93.80%	100.00%	-
Tax	-290,226	-238,144	-317,616	-162,386	-133,870	-166,186	-196,694	6.69%
YoY %	-21.87%	25.02%	-95.59%	-21.30%	19.45%	15.51%	-	-
Horiz. %	147.55%	121.07%	161.48%	82.56%	68.06%	84.49%	100.00%	-
NP	967,642	372,260	1,108,134	568,992	495,592	448,186	458,252	13.26%
YoY %	159.94%	-66.41%	94.75%	14.81%	10.58%	-2.20%	-	-
Horiz. %	211.16%	81.23%	241.82%	124.17%	108.15%	97.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	915,508	357,052	1,055,582	565,618	491,738	448,186	458,252	12.21%
YoY %	156.41%	-66.17%	86.62%	15.02%	9.72%	-2.20%	-	-
Horiz. %	199.78%	77.92%	230.35%	123.43%	107.31%	97.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.07%	39.01%	22.28%	22.20%	21.27%	27.05%	30.03%	-
YoY %	-40.86%	75.09%	0.36%	4.37%	-21.37%	-9.92%	-	-
Horiz. %	76.82%	129.90%	74.19%	73.93%	70.83%	90.08%	100.00%	-
Total Cost	6,330,392	6,270,624	6,241,986	3,844,712	3,245,350	3,484,570	3,395,368	10.93%
YoY %	0.95%	0.46%	62.35%	18.47%	-6.87%	2.63%	-	-
Horiz. %	186.44%	184.68%	183.84%	113.23%	95.58%	102.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,708,612	5,134,220	5,069,179	4,567,961	4,259,930	3,549,385	3,848,351	6.78%
YoY %	11.19%	1.28%	10.97%	7.23%	20.02%	-7.77%	-	-
Horiz. %	148.34%	133.41%	131.72%	118.70%	110.69%	92.23%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	319,511	213,038	319,486	212,958	141,997	85,185	85,203	24.63%
YoY %	49.98%	-33.32%	50.02%	49.97%	66.69%	-0.02%	-	-
Horiz. %	375.00%	250.04%	374.97%	249.94%	166.66%	99.98%	100.00%	-
Div Payout %	34.90%	59.67%	30.27%	37.65%	28.88%	19.01%	18.59%	-
YoY %	-41.51%	97.13%	-19.60%	30.37%	51.92%	2.26%	-	-
Horiz. %	187.74%	320.98%	162.83%	202.53%	155.35%	102.26%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	5,708,612	5,134,220	5,069,179	4,567,961	4,259,930	3,549,385	3,848,351	6.78%
YoY %	11.19%	1.28%	10.97%	7.23%	20.02%	-7.77%	-	-
Horiz. %	148.34%	133.41%	131.72%	118.70%	110.69%	92.23%	100.00%	-
NOSH	1,065,039	1,065,190	1,064,953	1,064,792	709,988	709,877	710,027	6.98%
YoY %	-0.01%	0.02%	0.02%	49.97%	0.02%	-0.02%	-	-
Horiz. %	150.00%	150.02%	149.99%	149.97%	99.99%	99.98%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	13.26%	5.60%	15.08%	12.89%	13.25%	11.40%	11.89%	-
YoY %	136.79%	-62.86%	16.99%	-2.72%	16.23%	-4.12%	-	-
Horiz. %	111.52%	47.10%	126.83%	108.41%	111.44%	95.88%	100.00%	-
ROE	16.04%	6.95%	20.82%	12.38%	11.54%	12.63%	11.91%	-
YoY %	130.79%	-66.62%	68.17%	7.28%	-8.63%	6.05%	-	-
Horiz. %	134.68%	58.35%	174.81%	103.95%	96.89%	106.05%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	685.24	623.63	690.18	414.51	526.90	554.01	542.74	3.96%
YoY %	9.88%	-9.64%	66.51%	-21.33%	-4.89%	2.08%	-	-
Horiz. %	126.26%	114.90%	127.17%	76.37%	97.08%	102.08%	100.00%	-
EPS	85.96	33.52	99.12	53.12	46.18	63.12	64.54	4.89%
YoY %	156.44%	-66.18%	86.60%	15.03%	-26.84%	-2.20%	-	-
Horiz. %	133.19%	51.94%	153.58%	82.31%	71.55%	97.80%	100.00%	-
DPS	30.00	20.00	30.00	20.00	20.00	12.00	12.00	16.49%
YoY %	50.00%	-33.33%	50.00%	0.00%	66.67%	0.00%	-	-
Horiz. %	250.00%	166.67%	250.00%	166.67%	166.67%	100.00%	100.00%	-
NAPS	5.36	4.82	4.76	4.29	6.00	5.00	5.42	-0.18%
YoY %	11.20%	1.26%	10.96%	-28.50%	20.00%	-7.75%	-	-
Horiz. %	98.89%	88.93%	87.82%	79.15%	110.70%	92.25%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,680
RPS	647.18	589.08	651.80	391.40	331.74	348.75	341.73	11.22%
YoY %	9.86%	-9.62%	66.53%	17.98%	-4.88%	2.05%	-	-
Horiz. %	189.38%	172.38%	190.74%	114.53%	97.08%	102.05%	100.00%	-
EPS	81.19	31.66	93.61	50.16	43.61	39.74	40.64	12.21%
YoY %	156.44%	-66.18%	86.62%	15.02%	9.74%	-2.21%	-	-
Horiz. %	199.78%	77.90%	230.34%	123.43%	107.31%	97.79%	100.00%	-
DPS	28.33	18.89	28.33	18.88	12.59	7.55	7.56	24.61%
YoY %	49.97%	-33.32%	50.05%	49.96%	66.75%	-0.13%	-	-
Horiz. %	374.74%	249.87%	374.74%	249.74%	166.53%	99.87%	100.00%	-
NAPS	5.0623	4.553	4.4953	4.0508	3.7777	3.1475	3.4127	6.78%
YoY %	11.19%	1.28%	10.97%	7.23%	20.02%	-7.77%	-	-
Horiz. %	148.34%	133.41%	131.72%	118.70%	110.70%	92.23%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	16.68	10.60	16.20	12.00	9.40	6.60	7.20	-
P/RPS	2.43	1.70	2.35	2.89	1.78	1.19	1.33	10.56%
YoY %	42.94%	-27.66%	-18.69%	62.36%	49.58%	-10.53%	-	-
Horiz. %	182.71%	127.82%	176.69%	217.29%	133.83%	89.47%	100.00%	-
P/EPS	19.40	31.62	16.34	22.59	13.57	10.45	11.16	9.64%
YoY %	-38.65%	93.51%	-27.67%	66.47%	29.86%	-6.36%	-	-
Horiz. %	173.84%	283.33%	146.42%	202.42%	121.59%	93.64%	100.00%	-
EY	5.15	3.16	6.12	4.43	7.37	9.57	8.96	-8.81%
YoY %	62.97%	-48.37%	38.15%	-39.89%	-22.99%	6.81%	-	-
Horiz. %	57.48%	35.27%	68.30%	49.44%	82.25%	106.81%	100.00%	-
DY	1.80	1.89	1.85	1.67	2.13	1.82	1.67	1.25%
YoY %	-4.76%	2.16%	10.78%	-21.60%	17.03%	8.98%	-	-
Horiz. %	107.78%	113.17%	110.78%	100.00%	127.54%	108.98%	100.00%	-
P/NAPS	3.11	2.20	3.40	2.80	1.57	1.32	1.33	15.20%
YoY %	41.36%	-35.29%	21.43%	78.34%	18.94%	-0.75%	-	-
Horiz. %	233.83%	165.41%	255.64%	210.53%	118.05%	99.25%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	27/05/09	21/05/08	23/05/07	24/05/06	18/05/05	17/05/04	-
Price	15.58	11.90	17.90	13.50	10.00	6.55	6.25	-
P/RPS	2.27	1.91	2.59	3.26	1.90	1.18	1.15	11.99%
YoY %	18.85%	-26.25%	-20.55%	71.58%	61.02%	2.61%	-	-
Horiz. %	197.39%	166.09%	225.22%	283.48%	165.22%	102.61%	100.00%	-
P/EPS	18.12	35.50	18.06	25.41	14.44	10.37	9.68	11.00%
YoY %	-48.96%	96.57%	-28.93%	75.97%	39.25%	7.13%	-	-
Horiz. %	187.19%	366.74%	186.57%	262.50%	149.17%	107.13%	100.00%	-
EY	5.52	2.82	5.54	3.93	6.93	9.64	10.33	-9.91%
YoY %	95.74%	-49.10%	40.97%	-43.29%	-28.11%	-6.68%	-	-
Horiz. %	53.44%	27.30%	53.63%	38.04%	67.09%	93.32%	100.00%	-
DY	1.93	1.68	1.68	1.48	2.00	1.83	1.92	0.08%
YoY %	14.88%	0.00%	13.51%	-26.00%	9.29%	-4.69%	-	-
Horiz. %	100.52%	87.50%	87.50%	77.08%	104.17%	95.31%	100.00%	-
P/NAPS	2.91	2.47	3.76	3.15	1.67	1.31	1.15	16.72%
YoY %	17.81%	-34.31%	19.37%	88.62%	27.48%	13.91%	-	-
Horiz. %	253.04%	214.78%	326.96%	273.91%	145.22%	113.91%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos