[KLK] YoY Annualized Quarter Result on 31-Mar-2010 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -5.35%
YoY- 156.41%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 9,113,014 11,094,762 9,582,674 7,298,034 6,642,884 7,350,120 4,413,704 12.83%
PBT 1,276,340 1,549,614 1,792,224 1,257,868 610,404 1,425,750 731,378 9.71%
Tax -280,728 -372,718 -363,684 -290,226 -238,144 -317,616 -162,386 9.54%
NP 995,612 1,176,896 1,428,540 967,642 372,260 1,108,134 568,992 9.76%
-
NP to SH 941,152 1,111,786 1,356,080 915,508 357,052 1,055,582 565,618 8.84%
-
Tax Rate 21.99% 24.05% 20.29% 23.07% 39.01% 22.28% 22.20% -
Total Cost 8,117,402 9,917,866 8,154,134 6,330,392 6,270,624 6,241,986 3,844,712 13.25%
-
Net Worth 7,188,518 7,007,233 6,357,623 5,708,612 5,134,220 5,069,179 4,567,961 7.84%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 319,489 319,478 319,478 319,511 213,038 319,486 212,958 6.98%
Div Payout % 33.95% 28.74% 23.56% 34.90% 59.67% 30.27% 37.65% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 7,188,518 7,007,233 6,357,623 5,708,612 5,134,220 5,069,179 4,567,961 7.84%
NOSH 1,064,965 1,064,929 1,064,928 1,065,039 1,065,190 1,064,953 1,064,792 0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.93% 10.61% 14.91% 13.26% 5.60% 15.08% 12.89% -
ROE 13.09% 15.87% 21.33% 16.04% 6.95% 20.82% 12.38% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 855.71 1,041.83 899.84 685.24 623.63 690.18 414.51 12.82%
EPS 88.40 104.40 127.34 85.96 33.52 99.12 53.12 8.85%
DPS 30.00 30.00 30.00 30.00 20.00 30.00 20.00 6.98%
NAPS 6.75 6.58 5.97 5.36 4.82 4.76 4.29 7.83%
Adjusted Per Share Value based on latest NOSH - 1,064,783
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 829.22 1,009.54 871.96 664.07 604.46 668.81 401.62 12.83%
EPS 85.64 101.16 123.39 83.30 32.49 96.05 51.47 8.84%
DPS 29.07 29.07 29.07 29.07 19.38 29.07 19.38 6.98%
NAPS 6.541 6.3761 5.785 5.1944 4.6718 4.6126 4.1565 7.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 20.92 24.60 21.20 16.68 10.60 16.20 12.00 -
P/RPS 2.44 2.36 2.36 2.43 1.70 2.35 2.89 -2.77%
P/EPS 23.67 23.56 16.65 19.40 31.62 16.34 22.59 0.78%
EY 4.22 4.24 6.01 5.15 3.16 6.12 4.43 -0.80%
DY 1.43 1.22 1.42 1.80 1.89 1.85 1.67 -2.55%
P/NAPS 3.10 3.74 3.55 3.11 2.20 3.40 2.80 1.70%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 24/05/12 25/05/11 26/05/10 27/05/09 21/05/08 23/05/07 -
Price 21.70 22.16 21.50 15.58 11.90 17.90 13.50 -
P/RPS 2.54 2.13 2.39 2.27 1.91 2.59 3.26 -4.07%
P/EPS 24.55 21.23 16.88 18.12 35.50 18.06 25.41 -0.57%
EY 4.07 4.71 5.92 5.52 2.82 5.54 3.93 0.58%
DY 1.38 1.35 1.40 1.93 1.68 1.68 1.48 -1.15%
P/NAPS 3.21 3.37 3.60 2.91 2.47 3.76 3.15 0.31%

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