[KLK] YoY Cumulative Quarter Result on 30-Jun-2007 [#3]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

22-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Sep-2007

Quarter

30-Jun-2007 [#3]

Profit Trend

QoQ- 52.34%

YoY- 21.8%

Quarter Report

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	5,475,985	4,858,734	5,704,129	3,558,571	2,879,215	2,893,615	2,905,015	11.13%
YoY %	12.70%	-14.82%	60.29%	23.60%	-0.50%	-0.39%	-	-
Horiz. %	188.50%	167.25%	196.35%	122.50%	99.11%	99.61%	100.00%	-
PBT	949,545	544,543	1,077,085	559,387	462,319	435,170	457,315	12.94%
YoY %	74.37%	-49.44%	92.55%	21.00%	6.24%	-4.84%	-	-
Horiz. %	207.63%	119.07%	235.52%	122.32%	101.09%	95.16%	100.00%	-
Tax	-209,437	-159,116	-260,753	-117,336	-105,948	-116,456	-134,161	7.70%
YoY %	-31.63%	38.98%	-122.23%	-10.75%	9.02%	13.20%	-	-
Horiz. %	156.11%	118.60%	194.36%	87.46%	78.97%	86.80%	100.00%	-
NP	740,108	385,427	816,332	442,051	356,371	318,714	323,154	14.80%
YoY %	92.02%	-52.79%	84.67%	24.04%	11.82%	-1.37%	-	-
Horiz. %	229.03%	119.27%	252.61%	136.79%	110.28%	98.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	701,295	368,770	773,151	430,818	353,715	315,684	323,154	13.77%
YoY %	90.17%	-52.30%	79.46%	21.80%	12.05%	-2.31%	-	-
Horiz. %	217.02%	114.12%	239.25%	133.32%	109.46%	97.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.06%	29.22%	24.21%	20.98%	22.92%	26.76%	29.34%	-
YoY %	-24.50%	20.69%	15.40%	-8.46%	-14.35%	-8.79%	-	-
Horiz. %	75.19%	99.59%	82.52%	71.51%	78.12%	91.21%	100.00%	-
Total Cost	4,735,877	4,473,307	4,887,797	3,116,520	2,522,844	2,574,901	2,581,861	10.63%
YoY %	5.87%	-8.48%	56.84%	23.53%	-2.02%	-0.27%	-	-
Horiz. %	183.43%	173.26%	189.31%	120.71%	97.71%	99.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,761,588	5,313,780	5,239,535	4,654,325	4,259,915	4,082,552	3,847,747	6.95%
YoY %	8.43%	1.42%	12.57%	9.26%	4.34%	6.10%	-	-
Horiz. %	149.74%	138.10%	136.17%	120.96%	110.71%	106.10%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	159,748	106,488	159,741	106,506	70,998	42,600	42,594	24.63%
YoY %	50.02%	-33.34%	49.98%	50.01%	66.66%	0.01%	-	-
Horiz. %	375.05%	250.01%	375.03%	250.05%	166.69%	100.01%	100.00%	-
Div Payout %	22.78%	28.88%	20.66%	24.72%	20.07%	13.49%	13.18%	-
YoY %	-21.12%	39.79%	-16.42%	23.17%	48.78%	2.35%	-	-
Horiz. %	172.84%	219.12%	156.75%	187.56%	152.28%	102.35%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	5,761,588	5,313,780	5,239,535	4,654,325	4,259,915	4,082,552	3,847,747	6.95%
YoY %	8.43%	1.42%	12.57%	9.26%	4.34%	6.10%	-	-
Horiz. %	149.74%	138.10%	136.17%	120.96%	110.71%	106.10%	100.00%	-
NOSH	1,064,988	1,064,885	1,064,946	1,065,063	709,985	710,009	709,916	6.98%
YoY %	0.01%	-0.01%	-0.01%	50.01%	-0.00%	0.01%	-	-
Horiz. %	150.02%	150.00%	150.01%	150.03%	100.01%	100.01%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	13.52%	7.93%	14.31%	12.42%	12.38%	11.01%	11.12%	-
YoY %	70.49%	-44.58%	15.22%	0.32%	12.44%	-0.99%	-	-
Horiz. %	121.58%	71.31%	128.69%	111.69%	111.33%	99.01%	100.00%	-
ROE	12.17%	6.94%	14.76%	9.26%	8.30%	7.73%	8.40%	-
YoY %	75.36%	-52.98%	59.40%	11.57%	7.37%	-7.98%	-	-
Horiz. %	144.88%	82.62%	175.71%	110.24%	98.81%	92.02%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	514.18	456.27	535.63	334.12	405.53	407.55	409.21	3.87%
YoY %	12.69%	-14.82%	60.31%	-17.61%	-0.50%	-0.41%	-	-
Horiz. %	125.65%	111.50%	130.89%	81.65%	99.10%	99.59%	100.00%	-
EPS	65.85	34.63	72.60	40.45	33.21	44.46	45.52	6.34%
YoY %	90.15%	-52.30%	79.48%	21.80%	-25.30%	-2.33%	-	-
Horiz. %	144.66%	76.08%	159.49%	88.86%	72.96%	97.67%	100.00%	-
DPS	15.00	10.00	15.00	10.00	10.00	6.00	6.00	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	5.41	4.99	4.92	4.37	6.00	5.75	5.42	-0.03%
YoY %	8.42%	1.42%	12.59%	-27.17%	4.35%	6.09%	-	-
Horiz. %	99.82%	92.07%	90.77%	80.63%	110.70%	106.09%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,812
RPS	498.28	442.11	519.04	323.80	261.99	263.30	264.34	11.13%
YoY %	12.70%	-14.82%	60.30%	23.59%	-0.50%	-0.39%	-	-
Horiz. %	188.50%	167.25%	196.35%	122.49%	99.11%	99.61%	100.00%	-
EPS	63.81	33.56	70.35	39.20	32.19	28.73	29.40	13.77%
YoY %	90.14%	-52.30%	79.46%	21.78%	12.04%	-2.28%	-	-
Horiz. %	217.04%	114.15%	239.29%	133.33%	109.49%	97.72%	100.00%	-
DPS	14.54	9.69	14.54	9.69	6.46	3.88	3.88	24.61%
YoY %	50.05%	-33.36%	50.05%	50.00%	66.49%	0.00%	-	-
Horiz. %	374.74%	249.74%	374.74%	249.74%	166.49%	100.00%	100.00%	-
NAPS	5.2426	4.8352	4.7676	4.2351	3.8762	3.7148	3.5012	6.95%
YoY %	8.43%	1.42%	12.57%	9.26%	4.34%	6.10%	-	-
Horiz. %	149.74%	138.10%	136.17%	120.96%	110.71%	106.10%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	16.42	11.90	17.60	12.90	9.75	6.85	6.45	-
P/RPS	3.19	2.61	3.29	3.86	2.40	1.68	1.58	12.41%
YoY %	22.22%	-20.67%	-14.77%	60.83%	42.86%	6.33%	-	-
Horiz. %	201.90%	165.19%	208.23%	244.30%	151.90%	106.33%	100.00%	-
P/EPS	24.94	34.36	24.24	31.89	19.57	15.41	14.17	9.87%
YoY %	-27.42%	41.75%	-23.99%	62.95%	27.00%	8.75%	-	-
Horiz. %	176.01%	242.48%	171.07%	225.05%	138.11%	108.75%	100.00%	-
EY	4.01	2.91	4.13	3.14	5.11	6.49	7.06	-8.99%
YoY %	37.80%	-29.54%	31.53%	-38.55%	-21.26%	-8.07%	-	-
Horiz. %	56.80%	41.22%	58.50%	44.48%	72.38%	91.93%	100.00%	-
DY	0.91	0.84	0.85	0.78	1.03	0.88	0.93	-0.36%
YoY %	8.33%	-1.18%	8.97%	-24.27%	17.05%	-5.38%	-	-
Horiz. %	97.85%	90.32%	91.40%	83.87%	110.75%	94.62%	100.00%	-
P/NAPS	3.04	2.38	3.58	2.95	1.63	1.19	1.19	16.91%
YoY %	27.73%	-33.52%	21.36%	80.98%	36.97%	0.00%	-	-
Horiz. %	255.46%	200.00%	300.84%	247.90%	136.97%	100.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	18/08/10	26/08/09	18/08/08	22/08/07	23/08/06	30/08/05	25/08/04	-
Price	16.90	13.28	11.90	11.60	11.50	7.20	6.30	-
P/RPS	3.29	2.91	2.22	3.47	2.84	1.77	1.54	13.48%
YoY %	13.06%	31.08%	-36.02%	22.18%	60.45%	14.94%	-	-
Horiz. %	213.64%	188.96%	144.16%	225.32%	184.42%	114.94%	100.00%	-
P/EPS	25.66	38.35	16.39	28.68	23.08	16.19	13.84	10.83%
YoY %	-33.09%	133.98%	-42.85%	24.26%	42.56%	16.98%	-	-
Horiz. %	185.40%	277.10%	118.42%	207.23%	166.76%	116.98%	100.00%	-
EY	3.90	2.61	6.10	3.49	4.33	6.18	7.23	-9.77%
YoY %	49.43%	-57.21%	74.79%	-19.40%	-29.94%	-14.52%	-	-
Horiz. %	53.94%	36.10%	84.37%	48.27%	59.89%	85.48%	100.00%	-
DY	0.89	0.75	1.26	0.86	0.87	0.83	0.95	-1.08%
YoY %	18.67%	-40.48%	46.51%	-1.15%	4.82%	-12.63%	-	-
Horiz. %	93.68%	78.95%	132.63%	90.53%	91.58%	87.37%	100.00%	-
P/NAPS	3.12	2.66	2.42	2.65	1.92	1.25	1.16	17.91%
YoY %	17.29%	9.92%	-8.68%	38.02%	53.60%	7.76%	-	-
Horiz. %	268.97%	229.31%	208.62%	228.45%	165.52%	107.76%	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