[KLK] YoY Quarter Result on 30-Sep-2009 [#4]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

24-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Sep-2009

Quarter

30-Sep-2009 [#4]

Profit Trend

QoQ- 28.11%

YoY- -8.89%

Quarter Report

4th qtrly rpt 2009.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Quarter Result
Revenue	2,419,628	2,999,658	2,014,641	1,799,574	2,151,296	1,509,056	1,037,434	15.14%
YoY %	-19.34%	48.89%	11.95%	-16.35%	42.56%	45.46%	-	-
Horiz. %	233.23%	289.14%	194.19%	173.46%	207.37%	145.46%	100.00%	-
PBT	472,770	599,249	433,287	342,819	368,396	327,071	126,235	24.59%
YoY %	-21.11%	38.30%	26.39%	-6.94%	12.63%	159.10%	-	-
Horiz. %	374.52%	474.71%	343.24%	271.57%	291.83%	259.10%	100.00%	-
Tax	-42,432	-123,379	-106,125	-85,635	-95,223	-54,673	-42,620	-0.07%
YoY %	65.61%	-16.26%	-23.93%	10.07%	-74.17%	-28.28%	-	-
Horiz. %	99.56%	289.49%	249.00%	200.93%	223.42%	128.28%	100.00%	-
NP	430,338	475,870	327,162	257,184	273,173	272,398	83,615	31.36%
YoY %	-9.57%	45.45%	27.21%	-5.85%	0.28%	225.78%	-	-
Horiz. %	514.67%	569.12%	391.27%	307.58%	326.70%	325.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	422,266	460,614	311,045	243,730	267,502	263,336	82,515	31.24%
YoY %	-8.33%	48.09%	27.62%	-8.89%	1.58%	219.14%	-	-
Horiz. %	511.74%	558.22%	376.96%	295.38%	324.19%	319.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.98%	20.59%	24.49%	24.98%	25.85%	16.72%	33.76%	-
YoY %	-56.39%	-15.92%	-1.96%	-3.37%	54.61%	-50.47%	-	-
Horiz. %	26.60%	60.99%	72.54%	73.99%	76.57%	49.53%	100.00%	-
Total Cost	1,989,290	2,523,788	1,687,479	1,542,390	1,878,123	1,236,658	953,819	13.02%
YoY %	-21.18%	49.56%	9.41%	-17.88%	51.87%	29.65%	-	-
Horiz. %	208.56%	264.60%	176.92%	161.71%	196.91%	129.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,113,970	7,071,622	6,005,798	5,632,729	5,537,461	4,919,580	4,260,671	8.91%
YoY %	0.60%	17.75%	6.62%	1.72%	12.56%	15.46%	-	-
Horiz. %	166.97%	165.97%	140.96%	132.20%	129.97%	115.46%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	532,482	745,502	479,186	319,436	585,693	425,937	284,044	11.03%
YoY %	-28.57%	55.58%	50.01%	-45.46%	37.51%	49.95%	-	-
Horiz. %	187.46%	262.46%	168.70%	112.46%	206.20%	149.95%	100.00%	-
Div Payout %	126.10%	161.85%	154.06%	131.06%	218.95%	161.75%	344.23%	-
YoY %	-22.09%	5.06%	17.55%	-40.14%	35.36%	-53.01%	-	-
Horiz. %	36.63%	47.02%	44.75%	38.07%	63.61%	46.99%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	7,113,970	7,071,622	6,005,798	5,632,729	5,537,461	4,919,580	4,260,671	8.91%
YoY %	0.60%	17.75%	6.62%	1.72%	12.56%	15.46%	-	-
Horiz. %	166.97%	165.97%	140.96%	132.20%	129.97%	115.46%	100.00%	-
NOSH	1,064,965	1,065,003	1,064,857	1,064,788	1,064,896	1,064,844	710,111	6.98%
YoY %	-0.00%	0.01%	0.01%	-0.01%	0.00%	49.95%	-	-
Horiz. %	149.97%	149.98%	149.96%	149.95%	149.96%	149.95%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	17.79%	15.86%	16.24%	14.29%	12.70%	18.05%	8.06%	-
YoY %	12.17%	-2.34%	13.65%	12.52%	-29.64%	123.95%	-	-
Horiz. %	220.72%	196.77%	201.49%	177.30%	157.57%	223.95%	100.00%	-
ROE	5.94%	6.51%	5.18%	4.33%	4.83%	5.35%	1.94%	-
YoY %	-8.76%	25.68%	19.63%	-10.35%	-9.72%	175.77%	-	-
Horiz. %	306.19%	335.57%	267.01%	223.20%	248.97%	275.77%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	227.20	281.66	189.19	169.01	202.02	141.72	146.09	7.63%
YoY %	-19.34%	48.88%	11.94%	-16.34%	42.55%	-2.99%	-	-
Horiz. %	155.52%	192.80%	129.50%	115.69%	138.28%	97.01%	100.00%	-
EPS	39.65	43.25	29.21	22.89	25.12	24.73	7.75	31.23%
YoY %	-8.32%	48.07%	27.61%	-8.88%	1.58%	219.10%	-	-
Horiz. %	511.61%	558.06%	376.90%	295.35%	324.13%	319.10%	100.00%	-
DPS	50.00	70.00	45.00	30.00	55.00	40.00	40.00	3.78%
YoY %	-28.57%	55.56%	50.00%	-45.45%	37.50%	0.00%	-	-
Horiz. %	125.00%	175.00%	112.50%	75.00%	137.50%	100.00%	100.00%	-
NAPS	6.68	6.64	5.64	5.29	5.20	4.62	6.00	1.80%
YoY %	0.60%	17.73%	6.62%	1.73%	12.55%	-23.00%	-	-
Horiz. %	111.33%	110.67%	94.00%	88.17%	86.67%	77.00%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,788
RPS	214.57	266.01	178.66	159.58	190.77	133.82	92.00	15.14%
YoY %	-19.34%	48.89%	11.96%	-16.35%	42.56%	45.46%	-	-
Horiz. %	233.23%	289.14%	194.20%	173.46%	207.36%	145.46%	100.00%	-
EPS	37.45	40.85	27.58	21.61	23.72	23.35	7.32	31.23%
YoY %	-8.32%	48.11%	27.63%	-8.90%	1.58%	218.99%	-	-
Horiz. %	511.61%	558.06%	376.78%	295.22%	324.04%	318.99%	100.00%	-
DPS	47.22	66.11	42.49	28.33	51.94	37.77	25.19	11.03%
YoY %	-28.57%	55.59%	49.98%	-45.46%	37.52%	49.94%	-	-
Horiz. %	187.46%	262.45%	168.68%	112.47%	206.19%	149.94%	100.00%	-
NAPS	6.3086	6.271	5.3259	4.995	4.9105	4.3626	3.7783	8.91%
YoY %	0.60%	17.75%	6.62%	1.72%	12.56%	15.46%	-	-
Horiz. %	166.97%	165.97%	140.96%	132.20%	129.97%	115.46%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	22.06	21.10	17.00	13.80	9.60	13.20	10.90	-
P/RPS	9.71	7.49	8.99	8.17	4.75	9.31	7.46	4.48%
YoY %	29.64%	-16.69%	10.04%	72.00%	-48.98%	24.80%	-	-
Horiz. %	130.16%	100.40%	120.51%	109.52%	63.67%	124.80%	100.00%	-
P/EPS	55.64	48.79	58.20	60.29	38.22	53.38	93.80	-8.32%
YoY %	14.04%	-16.17%	-3.47%	57.74%	-28.40%	-43.09%	-	-
Horiz. %	59.32%	52.01%	62.05%	64.28%	40.75%	56.91%	100.00%	-
EY	1.80	2.05	1.72	1.66	2.62	1.87	1.07	9.04%
YoY %	-12.20%	19.19%	3.61%	-36.64%	40.11%	74.77%	-	-
Horiz. %	168.22%	191.59%	160.75%	155.14%	244.86%	174.77%	100.00%	-
DY	2.27	3.32	2.65	2.17	5.73	3.03	3.67	-7.68%
YoY %	-31.63%	25.28%	22.12%	-62.13%	89.11%	-17.44%	-	-
Horiz. %	61.85%	90.46%	72.21%	59.13%	156.13%	82.56%	100.00%	-
P/NAPS	3.30	3.18	3.01	2.61	1.85	2.86	1.82	10.41%
YoY %	3.77%	5.65%	15.33%	41.08%	-35.31%	57.14%	-	-
Horiz. %	181.32%	174.73%	165.38%	143.41%	101.65%	157.14%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	21/11/12	23/11/11	29/11/10	24/11/09	21/11/08	20/11/07	22/11/06	-
Price	20.56	21.38	19.98	15.30	8.00	16.30	13.90	-
P/RPS	9.05	7.59	10.56	9.05	3.96	11.50	9.51	-0.82%
YoY %	19.24%	-28.12%	16.69%	128.54%	-65.57%	20.93%	-	-
Horiz. %	95.16%	79.81%	111.04%	95.16%	41.64%	120.93%	100.00%	-
P/EPS	51.85	49.43	68.40	66.84	31.85	65.91	119.62	-12.99%
YoY %	4.90%	-27.73%	2.33%	109.86%	-51.68%	-44.90%	-	-
Horiz. %	43.35%	41.32%	57.18%	55.88%	26.63%	55.10%	100.00%	-
EY	1.93	2.02	1.46	1.50	3.14	1.52	0.84	14.85%
YoY %	-4.46%	38.36%	-2.67%	-52.23%	106.58%	80.95%	-	-
Horiz. %	229.76%	240.48%	173.81%	178.57%	373.81%	180.95%	100.00%	-
DY	2.43	3.27	2.25	1.96	6.88	2.45	2.88	-2.78%
YoY %	-25.69%	45.33%	14.80%	-71.51%	180.82%	-14.93%	-	-
Horiz. %	84.38%	113.54%	78.12%	68.06%	238.89%	85.07%	100.00%	-
P/NAPS	3.08	3.22	3.54	2.89	1.54	3.53	2.32	4.83%
YoY %	-4.35%	-9.04%	22.49%	87.66%	-56.37%	52.16%	-	-
Horiz. %	132.76%	138.79%	152.59%	124.57%	66.38%	152.16%	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