[KLK] YoY Cumulative Quarter Result on 31-Dec-2011 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -78.3%
YoY- 12.1%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 3,114,493 2,494,152 2,320,957 2,923,177 2,422,980 1,747,716 1,882,882 8.74%
PBT 294,339 377,723 353,610 463,205 392,279 329,470 147,094 12.24%
Tax -66,983 -75,263 -81,291 -105,395 -74,827 -73,867 -77,599 -2.42%
NP 227,356 302,460 272,319 357,810 317,452 255,603 69,495 21.82%
-
NP to SH 214,201 292,684 260,919 340,985 304,186 241,816 65,845 21.71%
-
Tax Rate 22.76% 19.93% 22.99% 22.75% 19.07% 22.42% 52.75% -
Total Cost 2,887,137 2,191,692 2,048,638 2,565,367 2,105,528 1,492,113 1,813,387 8.05%
-
Net Worth 8,253,484 7,859,446 7,454,759 7,348,263 6,305,256 5,877,694 5,487,083 7.03%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 8,253,484 7,859,446 7,454,759 7,348,263 6,305,256 5,877,694 5,487,083 7.03%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,065,077 1,064,799 1,065,453 -0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.30% 12.13% 11.73% 12.24% 13.10% 14.62% 3.69% -
ROE 2.60% 3.72% 3.50% 4.64% 4.82% 4.11% 1.20% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 292.45 234.20 217.94 274.49 227.49 164.14 176.72 8.75%
EPS 20.10 27.50 24.50 32.02 28.56 22.71 6.18 21.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.75 7.38 7.00 6.90 5.92 5.52 5.15 7.04%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 283.40 226.95 211.19 265.99 220.47 159.03 171.33 8.74%
EPS 19.49 26.63 23.74 31.03 27.68 22.00 5.99 21.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.5101 7.1515 6.7833 6.6864 5.7373 5.3483 4.9929 7.03%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 22.80 24.90 24.00 22.70 22.10 16.50 8.90 -
P/RPS 7.80 10.63 11.01 8.27 9.71 10.05 5.04 7.54%
P/EPS 113.36 90.60 97.96 70.90 77.38 72.66 144.01 -3.90%
EY 0.88 1.10 1.02 1.41 1.29 1.38 0.69 4.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 3.37 3.43 3.29 3.73 2.99 1.73 9.23%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 19/02/14 20/02/13 22/02/12 23/02/11 24/02/10 18/02/09 -
Price 23.18 24.50 21.32 23.64 21.08 16.68 9.95 -
P/RPS 7.93 10.46 9.78 8.61 9.27 10.16 5.63 5.87%
P/EPS 115.25 89.15 87.02 73.83 73.81 73.45 161.00 -5.41%
EY 0.87 1.12 1.15 1.35 1.35 1.36 0.62 5.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 3.32 3.05 3.43 3.56 3.02 1.93 7.56%

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