[KLK] YoY Quarter Result on 30-Jun-2005 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 32.94%
YoY- -2.59%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 2,029,069 1,351,719 1,008,744 927,237 978,205 934,213 611,509 22.10%
PBT 364,210 193,698 147,588 127,984 129,842 124,387 75,180 30.04%
Tax -101,945 -36,143 -39,013 -34,665 -35,814 -38,840 -13,420 40.16%
NP 262,265 157,555 108,575 93,319 94,028 85,547 61,760 27.22%
-
NP to SH 245,360 148,009 107,846 91,591 94,028 85,547 61,760 25.82%
-
Tax Rate 27.99% 18.66% 26.43% 27.09% 27.58% 31.23% 17.85% -
Total Cost 1,766,804 1,194,164 900,169 833,918 884,177 848,666 549,749 21.45%
-
Net Worth 5,239,458 4,653,232 4,259,881 4,081,204 3,849,182 3,606,462 3,386,151 7.53%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 5,239,458 4,653,232 4,259,881 4,081,204 3,849,182 3,606,462 3,386,151 7.53%
NOSH 1,064,930 1,064,812 709,980 709,774 710,181 709,933 709,885 6.98%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 12.93% 11.66% 10.76% 10.06% 9.61% 9.16% 10.10% -
ROE 4.68% 3.18% 2.53% 2.24% 2.44% 2.37% 1.82% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 190.54 126.94 142.08 130.64 137.74 131.59 86.14 14.13%
EPS 23.04 13.90 10.13 12.90 13.24 12.05 8.70 17.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.92 4.37 6.00 5.75 5.42 5.08 4.77 0.51%
Adjusted Per Share Value based on latest NOSH - 709,774
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 179.94 119.87 89.45 82.23 86.75 82.84 54.23 22.10%
EPS 21.76 13.13 9.56 8.12 8.34 7.59 5.48 25.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6463 4.1264 3.7776 3.6192 3.4134 3.1982 3.0028 7.53%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 17.60 12.90 9.75 6.85 6.45 6.20 6.50 -
P/RPS 9.24 10.16 6.86 5.24 4.68 4.71 7.55 3.42%
P/EPS 76.39 92.81 64.19 53.08 48.72 51.45 74.71 0.37%
EY 1.31 1.08 1.56 1.88 2.05 1.94 1.34 -0.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 2.95 1.63 1.19 1.19 1.22 1.36 17.48%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 18/08/08 22/08/07 23/08/06 30/08/05 25/08/04 18/08/03 22/08/02 -
Price 11.90 11.60 11.50 7.20 6.30 6.10 6.80 -
P/RPS 6.25 9.14 8.09 5.51 4.57 4.64 7.89 -3.80%
P/EPS 51.65 83.45 75.71 55.80 47.58 50.62 78.16 -6.66%
EY 1.94 1.20 1.32 1.79 2.10 1.98 1.28 7.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.65 1.92 1.25 1.16 1.20 1.43 9.15%

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