[KLK] YoY Cumulative Quarter Result on 30-Sep-2008 [#4]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

21-Nov-2008

Admission Sponsor

Sponsor

Financial Year

30-Sep-2008

Quarter

30-Sep-2008 [#4]

Profit Trend

QoQ- 34.6%

YoY- 49.92%

Quarter Report

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Cumulative Result
Revenue	10,743,252	7,490,626	6,658,308	7,855,425	5,067,627	3,916,649	3,789,897	18.95%
YoY %	43.42%	12.50%	-15.24%	55.01%	29.39%	3.34%	-	-
Horiz. %	283.47%	197.65%	175.69%	207.27%	133.71%	103.34%	100.00%	-
PBT	2,066,205	1,382,832	887,362	1,445,481	886,458	588,554	585,807	23.36%
YoY %	49.42%	55.84%	-38.61%	63.06%	50.62%	0.47%	-	-
Horiz. %	352.71%	236.06%	151.48%	246.75%	151.32%	100.47%	100.00%	-
Tax	-420,674	-315,562	-244,751	-355,976	-172,009	-148,568	-159,305	17.55%
YoY %	-33.31%	-28.93%	31.25%	-106.95%	-15.78%	6.74%	-	-
Horiz. %	264.07%	198.09%	153.64%	223.46%	107.97%	93.26%	100.00%	-
NP	1,645,531	1,067,270	642,611	1,089,505	714,449	439,986	426,502	25.22%
YoY %	54.18%	66.08%	-41.02%	52.50%	62.38%	3.16%	-	-
Horiz. %	385.82%	250.24%	150.67%	255.45%	167.51%	103.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,571,413	1,012,340	612,500	1,040,653	694,154	436,230	421,315	24.51%
YoY %	55.23%	65.28%	-41.14%	49.92%	59.13%	3.54%	-	-
Horiz. %	372.98%	240.28%	145.38%	247.00%	164.76%	103.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.36%	22.82%	27.58%	24.63%	19.40%	25.24%	27.19%	-
YoY %	-10.78%	-17.26%	11.98%	26.96%	-23.14%	-7.17%	-	-
Horiz. %	74.88%	83.93%	101.43%	90.58%	71.35%	92.83%	100.00%	-
Total Cost	9,097,721	6,423,356	6,015,697	6,765,920	4,353,178	3,476,663	3,363,395	18.03%
YoY %	41.64%	6.78%	-11.09%	55.42%	25.21%	3.37%	-	-
Horiz. %	270.49%	190.98%	178.86%	201.16%	129.43%	103.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,071,145	6,006,309	5,634,020	5,537,653	4,920,207	2,996,241	4,245,696	8.86%
YoY %	17.73%	6.61%	1.74%	12.55%	64.21%	-29.43%	-	-
Horiz. %	166.55%	141.47%	132.70%	130.43%	115.89%	70.57%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	905,191	638,969	426,012	745,453	532,490	355,004	283,993	21.30%
YoY %	41.66%	49.99%	-42.85%	39.99%	50.00%	25.00%	-	-
Horiz. %	318.74%	224.99%	150.01%	262.49%	187.50%	125.00%	100.00%	-
Div Payout %	57.60%	63.12%	69.55%	71.63%	76.71%	81.38%	67.41%	-
YoY %	-8.75%	-9.25%	-2.90%	-6.62%	-5.74%	20.72%	-	-
Horiz. %	85.45%	93.64%	103.17%	106.26%	113.80%	120.72%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	7,071,145	6,006,309	5,634,020	5,537,653	4,920,207	2,996,241	4,245,696	8.86%
YoY %	17.73%	6.61%	1.74%	12.55%	64.21%	-29.43%	-	-
Horiz. %	166.55%	141.47%	132.70%	130.43%	115.89%	70.57%	100.00%	-
NOSH	1,064,931	1,064,948	1,065,032	1,064,933	1,064,980	710,009	709,982	6.98%
YoY %	-0.00%	-0.01%	0.01%	-0.00%	50.00%	0.00%	-	-
Horiz. %	149.99%	150.00%	150.01%	149.99%	150.00%	100.00%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	15.32%	14.25%	9.65%	13.87%	14.10%	11.23%	11.25%	-
YoY %	7.51%	47.67%	-30.43%	-1.63%	25.56%	-0.18%	-	-
Horiz. %	136.18%	126.67%	85.78%	123.29%	125.33%	99.82%	100.00%	-
ROE	22.22%	16.85%	10.87%	18.79%	14.11%	14.56%	9.92%	-
YoY %	31.87%	55.01%	-42.15%	33.17%	-3.09%	46.77%	-	-
Horiz. %	223.99%	169.86%	109.58%	189.42%	142.24%	146.77%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	1,008.82	703.38	625.17	737.64	475.84	551.63	533.80	11.18%
YoY %	43.42%	12.51%	-15.25%	55.02%	-13.74%	3.34%	-	-
Horiz. %	188.99%	131.77%	117.12%	138.19%	89.14%	103.34%	100.00%	-
EPS	147.56	95.06	57.51	97.72	65.18	40.96	59.34	16.38%
YoY %	55.23%	65.29%	-41.15%	49.92%	59.13%	-30.97%	-	-
Horiz. %	248.67%	160.20%	96.92%	164.68%	109.84%	69.03%	100.00%	-
DPS	85.00	60.00	40.00	70.00	50.00	50.00	40.00	13.37%
YoY %	41.67%	50.00%	-42.86%	40.00%	0.00%	25.00%	-	-
Horiz. %	212.50%	150.00%	100.00%	175.00%	125.00%	125.00%	100.00%	-
NAPS	6.64	5.64	5.29	5.20	4.62	4.22	5.98	1.75%
YoY %	17.73%	6.62%	1.73%	12.55%	9.48%	-29.43%	-	-
Horiz. %	111.04%	94.31%	88.46%	86.96%	77.26%	70.57%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,896
RPS	952.70	664.26	590.45	696.61	449.39	347.32	336.08	18.95%
YoY %	43.42%	12.50%	-15.24%	55.01%	29.39%	3.34%	-	-
Horiz. %	283.47%	197.65%	175.69%	207.28%	133.72%	103.34%	100.00%	-
EPS	139.35	89.77	54.32	92.28	61.56	38.68	37.36	24.52%
YoY %	55.23%	65.26%	-41.14%	49.90%	59.15%	3.53%	-	-
Horiz. %	372.99%	240.28%	145.40%	247.00%	164.78%	103.53%	100.00%	-
DPS	80.27	56.66	37.78	66.11	47.22	31.48	25.18	21.30%
YoY %	41.67%	49.97%	-42.85%	40.00%	50.00%	25.02%	-	-
Horiz. %	318.78%	225.02%	150.04%	262.55%	187.53%	125.02%	100.00%	-
NAPS	6.2706	5.3263	4.9962	4.9107	4.3632	2.657	3.765	8.86%
YoY %	17.73%	6.61%	1.74%	12.55%	64.22%	-29.43%	-	-
Horiz. %	166.55%	141.47%	132.70%	130.43%	115.89%	70.57%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	21.10	17.00	13.80	9.60	13.20	10.90	7.75	-
P/RPS	2.09	2.42	2.21	1.30	2.77	1.98	1.45	6.27%
YoY %	-13.64%	9.50%	70.00%	-53.07%	39.90%	36.55%	-	-
Horiz. %	144.14%	166.90%	152.41%	89.66%	191.03%	136.55%	100.00%	-
P/EPS	14.30	17.88	24.00	9.82	20.25	17.74	13.06	1.52%
YoY %	-20.02%	-25.50%	144.40%	-51.51%	14.15%	35.83%	-	-
Horiz. %	109.49%	136.91%	183.77%	75.19%	155.05%	135.83%	100.00%	-
EY	6.99	5.59	4.17	10.18	4.94	5.64	7.66	-1.51%
YoY %	25.04%	34.05%	-59.04%	106.07%	-12.41%	-26.37%	-	-
Horiz. %	91.25%	72.98%	54.44%	132.90%	64.49%	73.63%	100.00%	-
DY	4.03	3.53	2.90	7.29	3.79	4.59	5.16	-4.03%
YoY %	14.16%	21.72%	-60.22%	92.35%	-17.43%	-11.05%	-	-
Horiz. %	78.10%	68.41%	56.20%	141.28%	73.45%	88.95%	100.00%	-
P/NAPS	3.18	3.01	2.61	1.85	2.86	2.58	1.30	16.06%
YoY %	5.65%	15.33%	41.08%	-35.31%	10.85%	98.46%	-	-
Horiz. %	244.62%	231.54%	200.77%	142.31%	220.00%	198.46%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	29/11/10	24/11/09	21/11/08	20/11/07	22/11/06	23/11/05	-
Price	21.38	19.98	15.30	8.00	16.30	13.90	8.00	-
P/RPS	2.12	2.84	2.45	1.08	3.43	2.52	1.50	5.93%
YoY %	-25.35%	15.92%	126.85%	-68.51%	36.11%	68.00%	-	-
Horiz. %	141.33%	189.33%	163.33%	72.00%	228.67%	168.00%	100.00%	-
P/EPS	14.49	21.02	26.60	8.19	25.01	22.62	13.48	1.21%
YoY %	-31.07%	-20.98%	224.79%	-67.25%	10.57%	67.80%	-	-
Horiz. %	107.49%	155.93%	197.33%	60.76%	185.53%	167.80%	100.00%	-
EY	6.90	4.76	3.76	12.22	4.00	4.42	7.42	-1.20%
YoY %	44.96%	26.60%	-69.23%	205.50%	-9.50%	-40.43%	-	-
Horiz. %	92.99%	64.15%	50.67%	164.69%	53.91%	59.57%	100.00%	-
DY	3.98	3.00	2.61	8.75	3.07	3.60	5.00	-3.72%
YoY %	32.67%	14.94%	-70.17%	185.02%	-14.72%	-28.00%	-	-
Horiz. %	79.60%	60.00%	52.20%	175.00%	61.40%	72.00%	100.00%	-
P/NAPS	3.22	3.54	2.89	1.54	3.53	3.29	1.34	15.72%
YoY %	-9.04%	22.49%	87.66%	-56.37%	7.29%	145.52%	-	-
Horiz. %	240.30%	264.18%	215.67%	114.93%	263.43%	245.52%	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