[KLK] YoY Cumulative Quarter Result on 30-Sep-2001 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Sep-2001 [#4]
Profit Trend
QoQ- 40.08%
YoY- -69.68%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 3,883,483 3,473,531 2,469,071 2,041,614 2,224,096 2,404,255 2,334,725 -0.53%
PBT 609,960 555,501 347,119 106,559 290,079 399,326 367,943 -0.53%
Tax -179,711 -174,223 -92,046 -45,359 -88,199 -28,920 -93,979 -0.68%
NP 430,249 381,278 255,073 61,200 201,880 370,406 273,964 -0.47%
-
NP to SH 430,249 381,278 255,073 61,200 201,880 370,406 273,964 -0.47%
-
Tax Rate 29.46% 31.36% 26.52% 42.57% 30.41% 7.24% 25.54% -
Total Cost 3,453,234 3,092,253 2,213,998 1,980,414 2,022,216 2,033,849 2,060,761 -0.54%
-
Net Worth 3,940,399 3,670,690 3,343,989 3,194,895 3,216,730 3,185,676 2,929,981 -0.31%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 212,994 177,499 141,995 106,496 142,018 - - -100.00%
Div Payout % 49.50% 46.55% 55.67% 174.01% 70.35% - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 3,940,399 3,670,690 3,343,989 3,194,895 3,216,730 3,185,676 2,929,981 -0.31%
NOSH 709,981 709,998 709,976 709,976 710,094 711,088 712,890 0.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 11.08% 10.98% 10.33% 3.00% 9.08% 15.41% 11.73% -
ROE 10.92% 10.39% 7.63% 1.92% 6.28% 11.63% 9.35% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 546.98 489.23 347.77 287.56 313.21 338.11 327.50 -0.54%
EPS 60.60 53.70 35.92 8.62 28.43 52.09 38.43 -0.48%
DPS 30.00 25.00 20.00 15.00 20.00 0.00 0.00 -100.00%
NAPS 5.55 5.17 4.71 4.50 4.53 4.48 4.11 -0.31%
Adjusted Per Share Value based on latest NOSH - 708,987
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 344.38 308.03 218.95 181.05 197.23 213.21 207.04 -0.53%
EPS 38.15 33.81 22.62 5.43 17.90 32.85 24.29 -0.47%
DPS 18.89 15.74 12.59 9.44 12.59 0.00 0.00 -100.00%
NAPS 3.4943 3.2551 2.9654 2.8332 2.8526 2.825 2.5983 -0.31%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 6.70 6.20 6.05 5.00 5.30 0.00 0.00 -
P/RPS 1.22 1.27 1.74 1.74 1.69 0.00 0.00 -100.00%
P/EPS 11.06 11.55 16.84 58.00 18.64 0.00 0.00 -100.00%
EY 9.04 8.66 5.94 1.72 5.36 0.00 0.00 -100.00%
DY 4.48 4.03 3.31 3.00 3.77 0.00 0.00 -100.00%
P/NAPS 1.21 1.20 1.28 1.11 1.17 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 22/11/04 21/11/03 27/11/02 26/11/01 28/11/00 25/11/99 - -
Price 6.85 6.50 6.40 5.15 4.56 0.00 0.00 -
P/RPS 1.25 1.33 1.84 1.79 1.46 0.00 0.00 -100.00%
P/EPS 11.30 12.10 17.81 59.74 16.04 0.00 0.00 -100.00%
EY 8.85 8.26 5.61 1.67 6.23 0.00 0.00 -100.00%
DY 4.38 3.85 3.13 2.91 4.39 0.00 0.00 -100.00%
P/NAPS 1.23 1.26 1.36 1.14 1.01 0.00 0.00 -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
Post a Comment