[KLK] YoY Quarter Result on 30-Jun-2013 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -9.78%
YoY- -18.84%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 3,922,489 3,538,322 2,923,638 2,176,018 2,603,179 2,952,257 1,826,968 13.56%
PBT 314,342 311,239 276,929 228,890 312,859 570,844 320,611 -0.32%
Tax -50,636 -56,991 -58,624 -30,141 -71,556 -115,453 -64,324 -3.90%
NP 263,706 254,248 218,305 198,749 241,303 455,391 256,287 0.47%
-
NP to SH 253,392 246,884 213,664 189,162 233,085 432,759 243,541 0.66%
-
Tax Rate 16.11% 18.31% 21.17% 13.17% 22.87% 20.22% 20.06% -
Total Cost 3,658,783 3,284,074 2,705,333 1,977,269 2,361,876 2,496,866 1,570,681 15.12%
-
Net Worth 9,808,334 8,775,317 7,763,599 7,156,569 6,783,831 6,783,156 5,761,070 9.26%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 9,808,334 8,775,317 7,763,599 7,156,569 6,783,831 6,783,156 5,761,070 9.26%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,859 1,064,892 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.72% 7.19% 7.47% 9.13% 9.27% 15.43% 14.03% -
ROE 2.58% 2.81% 2.75% 2.64% 3.44% 6.38% 4.23% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 368.32 332.25 274.53 204.33 244.44 277.24 171.56 13.56%
EPS 23.80 23.20 20.10 17.80 21.89 40.64 22.87 0.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.21 8.24 7.29 6.72 6.37 6.37 5.41 9.26%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 356.92 321.96 266.03 198.00 236.87 268.63 166.24 13.56%
EPS 23.06 22.46 19.44 17.21 21.21 39.38 22.16 0.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.9249 7.9849 7.0643 6.512 6.1728 6.1722 5.2422 9.26%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 23.26 21.40 24.20 21.72 22.94 22.16 16.42 -
P/RPS 6.32 6.44 8.82 10.63 9.38 7.99 9.57 -6.67%
P/EPS 97.76 92.31 120.62 122.28 104.81 54.53 71.80 5.27%
EY 1.02 1.08 0.83 0.82 0.95 1.83 1.39 -5.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.60 3.32 3.23 3.60 3.48 3.04 -3.01%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 19/08/15 20/08/14 20/08/13 29/08/12 16/08/11 18/08/10 -
Price 23.22 20.22 23.86 21.24 23.24 21.10 16.90 -
P/RPS 6.30 6.09 8.69 10.40 9.51 7.61 9.85 -7.17%
P/EPS 97.59 87.22 118.93 119.58 106.18 51.92 73.90 4.73%
EY 1.02 1.15 0.84 0.84 0.94 1.93 1.35 -4.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.45 3.27 3.16 3.65 3.31 3.12 -3.49%

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