[KLK] YoY Cumulative Quarter Result on 30-Jun-2004 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 41.04%
YoY- 11.09%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 3,558,571 2,879,215 2,893,615 2,905,015 2,566,181 1,768,522 1,521,732 15.20%
PBT 559,387 462,319 435,170 457,315 411,236 238,299 68,011 42.05%
Tax -117,336 -105,948 -116,456 -134,161 -120,349 -50,520 -24,323 29.97%
NP 442,051 356,371 318,714 323,154 290,887 187,779 43,688 47.04%
-
NP to SH 430,818 353,715 315,684 323,154 290,887 187,779 43,688 46.41%
-
Tax Rate 20.98% 22.92% 26.76% 29.34% 29.27% 21.20% 35.76% -
Total Cost 3,116,520 2,522,844 2,574,901 2,581,861 2,275,294 1,580,743 1,478,044 13.23%
-
Net Worth 4,654,325 4,259,915 4,082,552 3,847,747 3,606,799 3,386,411 3,168,267 6.61%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 106,506 70,998 42,600 42,594 42,599 - - -
Div Payout % 24.72% 20.07% 13.49% 13.18% 14.64% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 4,654,325 4,259,915 4,082,552 3,847,747 3,606,799 3,386,411 3,168,267 6.61%
NOSH 1,065,063 709,985 710,009 709,916 709,999 709,939 710,373 6.97%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 12.42% 12.38% 11.01% 11.12% 11.34% 10.62% 2.87% -
ROE 9.26% 8.30% 7.73% 8.40% 8.06% 5.55% 1.38% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 334.12 405.53 407.55 409.21 361.43 249.11 214.22 7.68%
EPS 40.45 33.21 44.46 45.52 40.97 26.45 6.15 36.86%
DPS 10.00 10.00 6.00 6.00 6.00 0.00 0.00 -
NAPS 4.37 6.00 5.75 5.42 5.08 4.77 4.46 -0.33%
Adjusted Per Share Value based on latest NOSH - 710,181
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 323.80 261.99 263.30 264.34 233.50 160.92 138.47 15.20%
EPS 39.20 32.19 28.73 29.40 26.47 17.09 3.98 46.38%
DPS 9.69 6.46 3.88 3.88 3.88 0.00 0.00 -
NAPS 4.2351 3.8762 3.7148 3.5012 3.2819 3.0814 2.8829 6.61%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 12.90 9.75 6.85 6.45 6.20 6.50 4.84 -
P/RPS 3.86 2.40 1.68 1.58 1.72 2.61 2.26 9.32%
P/EPS 31.89 19.57 15.41 14.17 15.13 24.57 78.70 -13.97%
EY 3.14 5.11 6.49 7.06 6.61 4.07 1.27 16.27%
DY 0.78 1.03 0.88 0.93 0.97 0.00 0.00 -
P/NAPS 2.95 1.63 1.19 1.19 1.22 1.36 1.09 18.04%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 23/08/06 30/08/05 25/08/04 18/08/03 22/08/02 22/08/01 -
Price 11.60 11.50 7.20 6.30 6.10 6.80 5.30 -
P/RPS 3.47 2.84 1.77 1.54 1.69 2.73 2.47 5.82%
P/EPS 28.68 23.08 16.19 13.84 14.89 25.71 86.18 -16.74%
EY 3.49 4.33 6.18 7.23 6.72 3.89 1.16 20.14%
DY 0.86 0.87 0.83 0.95 0.98 0.00 0.00 -
P/NAPS 2.65 1.92 1.25 1.16 1.20 1.43 1.19 14.26%

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