[KLK] YoY Quarter Result on 30-Sep-2001 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Sep-2001 [#4]
Profit Trend
QoQ- 20.81%
YoY- -62.26%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 978,468 907,350 700,549 519,882 552,062 542,041 0 -100.00%
PBT 152,645 144,265 108,820 38,548 77,097 81,859 0 -100.00%
Tax -45,550 -53,874 -41,526 -21,036 -30,698 -14,829 0 -100.00%
NP 107,095 90,391 67,294 17,512 46,399 67,030 0 -100.00%
-
NP to SH 107,095 90,391 67,294 17,512 46,399 67,030 0 -100.00%
-
Tax Rate 29.84% 37.34% 38.16% 54.57% 39.82% 18.12% - -
Total Cost 871,373 816,959 633,255 502,370 505,663 475,011 0 -100.00%
-
Net Worth 3,941,493 3,549,965 2,840,232 3,190,445 3,218,797 3,184,458 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 170,442 134,898 99,408 63,808 99,477 99,514 - -100.00%
Div Payout % 159.15% 149.24% 147.72% 364.37% 214.40% 148.46% - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 3,941,493 3,549,965 2,840,232 3,190,445 3,218,797 3,184,458 0 -100.00%
NOSH 710,179 709,993 710,058 708,987 710,551 710,816 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 10.95% 9.96% 9.61% 3.37% 8.40% 12.37% 0.00% -
ROE 2.72% 2.55% 2.37% 0.55% 1.44% 2.10% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 137.78 127.80 98.66 73.33 77.69 76.26 0.00 -100.00%
EPS 15.08 12.73 9.47 2.47 6.53 9.43 0.00 -100.00%
DPS 24.00 19.00 14.00 9.00 14.00 14.00 0.00 -100.00%
NAPS 5.55 5.00 4.00 4.50 4.53 4.48 4.11 -0.31%
Adjusted Per Share Value based on latest NOSH - 708,987
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 89.03 82.56 63.74 47.31 50.23 49.32 0.00 -100.00%
EPS 9.74 8.22 6.12 1.59 4.22 6.10 0.00 -100.00%
DPS 15.51 12.27 9.05 5.81 9.05 9.06 0.00 -100.00%
NAPS 3.5865 3.2302 2.5844 2.9031 2.9289 2.8976 4.11 0.14%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 6.70 6.20 6.05 5.00 5.30 0.00 0.00 -
P/RPS 4.86 4.85 6.13 6.82 6.82 0.00 0.00 -100.00%
P/EPS 44.43 48.70 63.84 202.43 81.16 0.00 0.00 -100.00%
EY 2.25 2.05 1.57 0.49 1.23 0.00 0.00 -100.00%
DY 3.58 3.06 2.31 1.80 2.64 0.00 0.00 -100.00%
P/NAPS 1.21 1.24 1.51 1.11 1.17 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 22/11/04 21/11/03 27/11/02 26/11/01 28/11/00 25/11/99 - -
Price 6.85 6.50 6.40 5.15 4.56 0.00 0.00 -
P/RPS 4.97 5.09 6.49 7.02 5.87 0.00 0.00 -100.00%
P/EPS 45.42 51.06 67.53 208.50 69.83 0.00 0.00 -100.00%
EY 2.20 1.96 1.48 0.48 1.43 0.00 0.00 -100.00%
DY 3.50 2.92 2.19 1.75 3.07 0.00 0.00 -100.00%
P/NAPS 1.23 1.30 1.60 1.14 1.01 0.00 0.00 -100.00%

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