[KLK] YoY Cumulative Quarter Result on 31-Mar-2014 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 107.49%
YoY- 29.05%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 10,967,070 8,040,360 6,179,586 5,428,195 4,556,507 5,547,381 4,791,337 14.78%
PBT 867,972 1,153,974 590,849 802,150 638,170 774,807 896,112 -0.52%
Tax -188,777 -136,349 -136,347 -162,562 -140,364 -186,359 -181,842 0.62%
NP 679,195 1,017,625 454,502 639,588 497,806 588,448 714,270 -0.83%
-
NP to SH 650,245 963,742 436,740 607,289 470,576 555,893 678,040 -0.69%
-
Tax Rate 21.75% 11.82% 23.08% 20.27% 21.99% 24.05% 20.29% -
Total Cost 10,287,875 7,022,735 5,725,084 4,788,607 4,058,701 4,958,933 4,077,067 16.66%
-
Net Worth 11,448,381 9,808,334 8,381,279 8,029,841 7,188,518 7,007,233 6,357,623 10.28%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 159,744 159,744 159,744 159,744 159,744 159,739 159,739 0.00%
Div Payout % 24.57% 16.58% 36.58% 26.30% 33.95% 28.74% 23.56% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 11,448,381 9,808,334 8,381,279 8,029,841 7,188,518 7,007,233 6,357,623 10.28%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,929 1,064,928 0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.19% 12.66% 7.35% 11.78% 10.93% 10.61% 14.91% -
ROE 5.68% 9.83% 5.21% 7.56% 6.55% 7.93% 10.66% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1,029.81 754.99 580.26 509.71 427.85 520.92 449.92 14.78%
EPS 61.10 90.50 41.00 57.00 44.20 52.20 63.67 -0.68%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 10.75 9.21 7.87 7.54 6.75 6.58 5.97 10.28%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 997.93 731.62 562.30 493.93 414.61 504.77 435.98 14.78%
EPS 59.17 87.69 39.74 55.26 42.82 50.58 61.70 -0.69%
DPS 14.54 14.54 14.54 14.54 14.54 14.54 14.54 0.00%
NAPS 10.4172 8.9249 7.6264 7.3066 6.541 6.3761 5.785 10.28%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 24.68 24.00 22.78 24.20 20.92 24.60 21.20 -
P/RPS 2.40 3.18 3.93 4.75 4.89 4.72 4.71 -10.61%
P/EPS 40.42 26.52 55.55 42.44 47.34 47.13 33.30 3.27%
EY 2.47 3.77 1.80 2.36 2.11 2.12 3.00 -3.18%
DY 0.61 0.63 0.66 0.62 0.72 0.61 0.71 -2.49%
P/NAPS 2.30 2.61 2.89 3.21 3.10 3.74 3.55 -6.97%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 16/05/16 20/05/15 21/05/14 22/05/13 24/05/12 25/05/11 -
Price 24.84 23.10 22.40 24.70 21.70 22.16 21.50 -
P/RPS 2.41 3.06 3.86 4.85 5.07 4.25 4.78 -10.77%
P/EPS 40.68 25.53 54.62 43.31 49.11 42.45 33.77 3.14%
EY 2.46 3.92 1.83 2.31 2.04 2.36 2.96 -3.03%
DY 0.60 0.65 0.67 0.61 0.69 0.68 0.70 -2.53%
P/NAPS 2.31 2.51 2.85 3.28 3.21 3.37 3.60 -7.12%

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