[KLK] YoY Quarter Result on 30-Sep-2007 [#4]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

20-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Sep-2007

Quarter

30-Sep-2007 [#4]

Profit Trend

QoQ- 77.92%

YoY- 219.14%

Quarter Report

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Quarter Result
Revenue	2,014,641	1,799,574	2,151,296	1,509,056	1,037,434	896,282	978,468	12.78%
YoY %	11.95%	-16.35%	42.56%	45.46%	15.75%	-8.40%	-	-
Horiz. %	205.90%	183.92%	219.86%	154.23%	106.03%	91.60%	100.00%	-
PBT	433,287	342,819	368,396	327,071	126,235	150,637	152,645	18.98%
YoY %	26.39%	-6.94%	12.63%	159.10%	-16.20%	-1.32%	-	-
Horiz. %	283.85%	224.59%	241.34%	214.27%	82.70%	98.68%	100.00%	-
Tax	-106,125	-85,635	-95,223	-54,673	-42,620	-42,849	-45,550	15.13%
YoY %	-23.93%	10.07%	-74.17%	-28.28%	0.53%	5.93%	-	-
Horiz. %	232.99%	188.00%	209.05%	120.03%	93.57%	94.07%	100.00%	-
NP	327,162	257,184	273,173	272,398	83,615	107,788	107,095	20.44%
YoY %	27.21%	-5.85%	0.28%	225.78%	-22.43%	0.65%	-	-
Horiz. %	305.49%	240.15%	255.08%	254.35%	78.08%	100.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	311,045	243,730	267,502	263,336	82,515	105,631	107,095	19.43%
YoY %	27.62%	-8.89%	1.58%	219.14%	-21.88%	-1.37%	-	-
Horiz. %	290.44%	227.58%	249.78%	245.89%	77.05%	98.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.49%	24.98%	25.85%	16.72%	33.76%	28.45%	29.84%	-
YoY %	-1.96%	-3.37%	54.61%	-50.47%	18.66%	-4.66%	-	-
Horiz. %	82.07%	83.71%	86.63%	56.03%	113.14%	95.34%	100.00%	-
Total Cost	1,687,479	1,542,390	1,878,123	1,236,658	953,819	788,494	871,373	11.63%
YoY %	9.41%	-17.88%	51.87%	29.65%	20.97%	-9.51%	-	-
Horiz. %	193.66%	177.01%	215.54%	141.92%	109.46%	90.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,005,798	5,632,729	5,537,461	4,919,580	4,260,671	3,549,501	3,941,493	7.26%
YoY %	6.62%	1.72%	12.56%	15.46%	20.04%	-9.95%	-	-
Horiz. %	152.37%	142.91%	140.49%	124.82%	108.10%	90.05%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	479,186	319,436	585,693	425,937	284,044	241,366	170,442	18.79%
YoY %	50.01%	-45.46%	37.51%	49.95%	17.68%	41.61%	-	-
Horiz. %	281.14%	187.42%	343.63%	249.90%	166.65%	141.61%	100.00%	-
Div Payout %	154.06%	131.06%	218.95%	161.75%	344.23%	228.50%	159.15%	-
YoY %	17.55%	-40.14%	35.36%	-53.01%	50.65%	43.58%	-	-
Horiz. %	96.80%	82.35%	137.57%	101.63%	216.29%	143.58%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	6,005,798	5,632,729	5,537,461	4,919,580	4,260,671	3,549,501	3,941,493	7.26%
YoY %	6.62%	1.72%	12.56%	15.46%	20.04%	-9.95%	-	-
Horiz. %	152.37%	142.91%	140.49%	124.82%	108.10%	90.05%	100.00%	-
NOSH	1,064,857	1,064,788	1,064,896	1,064,844	710,111	709,900	710,179	6.98%
YoY %	0.01%	-0.01%	0.00%	49.95%	0.03%	-0.04%	-	-
Horiz. %	149.94%	149.93%	149.95%	149.94%	99.99%	99.96%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	16.24%	14.29%	12.70%	18.05%	8.06%	12.03%	10.95%	-
YoY %	13.65%	12.52%	-29.64%	123.95%	-33.00%	9.86%	-	-
Horiz. %	148.31%	130.50%	115.98%	164.84%	73.61%	109.86%	100.00%	-
ROE	5.18%	4.33%	4.83%	5.35%	1.94%	2.98%	2.72%	-
YoY %	19.63%	-10.35%	-9.72%	175.77%	-34.90%	9.56%	-	-
Horiz. %	190.44%	159.19%	177.57%	196.69%	71.32%	109.56%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	189.19	169.01	202.02	141.72	146.09	126.25	137.78	5.42%
YoY %	11.94%	-16.34%	42.55%	-2.99%	15.71%	-8.37%	-	-
Horiz. %	137.31%	122.67%	146.63%	102.86%	106.03%	91.63%	100.00%	-
EPS	29.21	22.89	25.12	24.73	7.75	14.88	15.08	11.64%
YoY %	27.61%	-8.88%	1.58%	219.10%	-47.92%	-1.33%	-	-
Horiz. %	193.70%	151.79%	166.58%	163.99%	51.39%	98.67%	100.00%	-
DPS	45.00	30.00	55.00	40.00	40.00	34.00	24.00	11.03%
YoY %	50.00%	-45.45%	37.50%	0.00%	17.65%	41.67%	-	-
Horiz. %	187.50%	125.00%	229.17%	166.67%	166.67%	141.67%	100.00%	-
NAPS	5.64	5.29	5.20	4.62	6.00	5.00	5.55	0.26%
YoY %	6.62%	1.73%	12.55%	-23.00%	20.00%	-9.91%	-	-
Horiz. %	101.62%	95.32%	93.69%	83.24%	108.11%	90.09%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,844
RPS	178.66	159.58	190.77	133.82	92.00	79.48	86.77	12.78%
YoY %	11.96%	-16.35%	42.56%	45.46%	15.75%	-8.40%	-	-
Horiz. %	205.90%	183.91%	219.86%	154.22%	106.03%	91.60%	100.00%	-
EPS	27.58	21.61	23.72	23.35	7.32	9.37	9.50	19.42%
YoY %	27.63%	-8.90%	1.58%	218.99%	-21.88%	-1.37%	-	-
Horiz. %	290.32%	227.47%	249.68%	245.79%	77.05%	98.63%	100.00%	-
DPS	42.49	28.33	51.94	37.77	25.19	21.40	15.11	18.79%
YoY %	49.98%	-45.46%	37.52%	49.94%	17.71%	41.63%	-	-
Horiz. %	281.20%	187.49%	343.75%	249.97%	166.71%	141.63%	100.00%	-
NAPS	5.3259	4.995	4.9105	4.3626	3.7783	3.1477	3.4953	7.26%
YoY %	6.62%	1.72%	12.56%	15.46%	20.03%	-9.94%	-	-
Horiz. %	152.37%	142.91%	140.49%	124.81%	108.10%	90.06%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	17.00	13.80	9.60	13.20	10.90	7.75	6.70	-
P/RPS	8.99	8.17	4.75	9.31	7.46	6.14	4.86	10.78%
YoY %	10.04%	72.00%	-48.98%	24.80%	21.50%	26.34%	-	-
Horiz. %	184.98%	168.11%	97.74%	191.56%	153.50%	126.34%	100.00%	-
P/EPS	58.20	60.29	38.22	53.38	93.80	52.08	44.43	4.60%
YoY %	-3.47%	57.74%	-28.40%	-43.09%	80.11%	17.22%	-	-
Horiz. %	130.99%	135.70%	86.02%	120.14%	211.12%	117.22%	100.00%	-
EY	1.72	1.66	2.62	1.87	1.07	1.92	2.25	-4.37%
YoY %	3.61%	-36.64%	40.11%	74.77%	-44.27%	-14.67%	-	-
Horiz. %	76.44%	73.78%	116.44%	83.11%	47.56%	85.33%	100.00%	-
DY	2.65	2.17	5.73	3.03	3.67	4.39	3.58	-4.88%
YoY %	22.12%	-62.13%	89.11%	-17.44%	-16.40%	22.63%	-	-
Horiz. %	74.02%	60.61%	160.06%	84.64%	102.51%	122.63%	100.00%	-
P/NAPS	3.01	2.61	1.85	2.86	1.82	1.55	1.21	16.39%
YoY %	15.33%	41.08%	-35.31%	57.14%	17.42%	28.10%	-	-
Horiz. %	248.76%	215.70%	152.89%	236.36%	150.41%	128.10%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	24/11/09	21/11/08	20/11/07	22/11/06	23/11/05	22/11/04	-
Price	19.98	15.30	8.00	16.30	13.90	8.00	6.85	-
P/RPS	10.56	9.05	3.96	11.50	9.51	6.34	4.97	13.37%
YoY %	16.69%	128.54%	-65.57%	20.93%	50.00%	27.57%	-	-
Horiz. %	212.47%	182.09%	79.68%	231.39%	191.35%	127.57%	100.00%	-
P/EPS	68.40	66.84	31.85	65.91	119.62	53.76	45.42	7.05%
YoY %	2.33%	109.86%	-51.68%	-44.90%	122.51%	18.36%	-	-
Horiz. %	150.59%	147.16%	70.12%	145.11%	263.36%	118.36%	100.00%	-
EY	1.46	1.50	3.14	1.52	0.84	1.86	2.20	-6.60%
YoY %	-2.67%	-52.23%	106.58%	80.95%	-54.84%	-15.45%	-	-
Horiz. %	66.36%	68.18%	142.73%	69.09%	38.18%	84.55%	100.00%	-
DY	2.25	1.96	6.88	2.45	2.88	4.25	3.50	-7.09%
YoY %	14.80%	-71.51%	180.82%	-14.93%	-32.24%	21.43%	-	-
Horiz. %	64.29%	56.00%	196.57%	70.00%	82.29%	121.43%	100.00%	-
P/NAPS	3.54	2.89	1.54	3.53	2.32	1.60	1.23	19.25%
YoY %	22.49%	87.66%	-56.37%	52.16%	45.00%	30.08%	-	-
Horiz. %	287.80%	234.96%	125.20%	286.99%	188.62%	130.08%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos