[KLK] YoY Quarter Result on 30-Sep-2012 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 81.16%
YoY- -8.33%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 3,932,083 2,778,140 2,414,800 2,419,628 2,999,658 2,014,641 1,799,574 13.90%
PBT 232,510 238,618 332,707 472,770 599,249 433,287 342,819 -6.26%
Tax -57,222 -63,817 -62,292 -42,432 -123,379 -106,125 -85,635 -6.49%
NP 175,288 174,801 270,415 430,338 475,870 327,162 257,184 -6.18%
-
NP to SH 186,288 170,752 258,005 422,266 460,614 311,045 243,730 -4.37%
-
Tax Rate 24.61% 26.74% 18.72% 8.98% 20.59% 24.49% 24.98% -
Total Cost 3,756,795 2,603,339 2,144,385 1,989,290 2,523,788 1,687,479 1,542,390 15.98%
-
Net Worth 9,669,888 7,752,950 7,529,307 7,113,970 7,071,622 6,005,798 5,632,729 9.42%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 319,489 425,986 372,737 532,482 745,502 479,186 319,436 0.00%
Div Payout % 171.50% 249.48% 144.47% 126.10% 161.85% 154.06% 131.06% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 9,669,888 7,752,950 7,529,307 7,113,970 7,071,622 6,005,798 5,632,729 9.42%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,065,003 1,064,857 1,064,788 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.46% 6.29% 11.20% 17.79% 15.86% 16.24% 14.29% -
ROE 1.93% 2.20% 3.43% 5.94% 6.51% 5.18% 4.33% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 369.22 260.87 226.75 227.20 281.66 189.19 169.01 13.90%
EPS 17.50 16.00 24.20 39.65 43.25 29.21 22.89 -4.37%
DPS 30.00 40.00 35.00 50.00 70.00 45.00 30.00 0.00%
NAPS 9.08 7.28 7.07 6.68 6.64 5.64 5.29 9.41%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 357.79 252.79 219.73 220.17 272.95 183.32 163.75 13.90%
EPS 16.95 15.54 23.48 38.42 41.91 28.30 22.18 -4.38%
DPS 29.07 38.76 33.92 48.45 67.84 43.60 29.07 0.00%
NAPS 8.7989 7.0546 6.8511 6.4732 6.4347 5.4649 5.1254 9.42%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 21.70 21.08 22.60 22.06 21.10 17.00 13.80 -
P/RPS 5.88 8.08 9.97 9.71 7.49 8.99 8.17 -5.33%
P/EPS 124.05 131.47 93.29 55.64 48.79 58.20 60.29 12.77%
EY 0.81 0.76 1.07 1.80 2.05 1.72 1.66 -11.26%
DY 1.38 1.90 1.55 2.27 3.32 2.65 2.17 -7.26%
P/NAPS 2.39 2.90 3.20 3.30 3.18 3.01 2.61 -1.45%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 19/11/14 20/11/13 21/11/12 23/11/11 29/11/10 24/11/09 -
Price 22.68 23.00 24.00 20.56 21.38 19.98 15.30 -
P/RPS 6.14 8.82 10.58 9.05 7.59 10.56 9.05 -6.25%
P/EPS 129.66 143.45 99.06 51.85 49.43 68.40 66.84 11.67%
EY 0.77 0.70 1.01 1.93 2.02 1.46 1.50 -10.51%
DY 1.32 1.74 1.46 2.43 3.27 2.25 1.96 -6.37%
P/NAPS 2.50 3.16 3.39 3.08 3.22 3.54 2.89 -2.38%

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