[KLK] YoY Cumulative Quarter Result on 31-Dec-2012 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -78.46%
YoY- -23.48%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,337,801 3,114,493 2,494,152 2,320,957 2,923,177 2,422,980 1,747,716 16.35%
PBT 911,093 294,339 377,723 353,610 463,205 392,279 329,470 18.46%
Tax -80,837 -66,983 -75,263 -81,291 -105,395 -74,827 -73,867 1.51%
NP 830,256 227,356 302,460 272,319 357,810 317,452 255,603 21.68%
-
NP to SH 795,210 214,201 292,684 260,919 340,985 304,186 241,816 21.93%
-
Tax Rate 8.87% 22.76% 19.93% 22.99% 22.75% 19.07% 22.42% -
Total Cost 3,507,545 2,887,137 2,191,692 2,048,638 2,565,367 2,105,528 1,492,113 15.30%
-
Net Worth 10,276,918 8,253,484 7,859,446 7,454,759 7,348,263 6,305,256 5,877,694 9.75%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 10,276,918 8,253,484 7,859,446 7,454,759 7,348,263 6,305,256 5,877,694 9.75%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,065,077 1,064,799 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.14% 7.30% 12.13% 11.73% 12.24% 13.10% 14.62% -
ROE 7.74% 2.60% 3.72% 3.50% 4.64% 4.82% 4.11% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 407.32 292.45 234.20 217.94 274.49 227.49 164.14 16.34%
EPS 74.70 20.10 27.50 24.50 32.02 28.56 22.71 21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.65 7.75 7.38 7.00 6.90 5.92 5.52 9.75%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 394.71 283.40 226.95 211.19 265.99 220.47 159.03 16.35%
EPS 72.36 19.49 26.63 23.74 31.03 27.68 22.00 21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.3513 7.5101 7.1515 6.7833 6.6864 5.7373 5.3483 9.75%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 22.88 22.80 24.90 24.00 22.70 22.10 16.50 -
P/RPS 5.62 7.80 10.63 11.01 8.27 9.71 10.05 -9.22%
P/EPS 30.64 113.36 90.60 97.96 70.90 77.38 72.66 -13.39%
EY 3.26 0.88 1.10 1.02 1.41 1.29 1.38 15.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.94 3.37 3.43 3.29 3.73 2.99 -3.79%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/02/16 16/02/15 19/02/14 20/02/13 22/02/12 23/02/11 24/02/10 -
Price 23.66 23.18 24.50 21.32 23.64 21.08 16.68 -
P/RPS 5.81 7.93 10.46 9.78 8.61 9.27 10.16 -8.89%
P/EPS 31.69 115.25 89.15 87.02 73.83 73.81 73.45 -13.06%
EY 3.16 0.87 1.12 1.15 1.35 1.35 1.36 15.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.99 3.32 3.05 3.43 3.56 3.02 -3.42%

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