[KLK] YoY Quarter Result on 31-Dec-2003 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 34.03%
YoY- -5.5%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,171,987 1,013,722 1,075,289 992,634 877,857 631,527 585,491 12.25%
PBT 194,223 212,638 204,851 170,256 167,372 94,458 71,905 18.00%
Tax -38,358 -40,663 -49,652 -49,109 -39,171 -17,782 -14,792 17.20%
NP 155,865 171,975 155,199 121,147 128,201 76,676 57,113 18.20%
-
NP to SH 156,112 170,244 155,199 121,147 128,201 76,676 57,113 18.23%
-
Tax Rate 19.75% 19.12% 24.24% 28.84% 23.40% 18.83% 20.57% -
Total Cost 1,016,122 841,747 920,090 871,487 749,656 554,851 528,378 11.50%
-
Net Worth 4,678,390 4,437,135 4,117,496 3,848,867 3,485,420 3,244,530 3,260,555 6.19%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 4,678,390 4,437,135 4,117,496 3,848,867 3,485,420 3,244,530 3,260,555 6.19%
NOSH 709,922 709,941 709,913 710,123 709,861 709,962 710,360 -0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.30% 16.96% 14.43% 12.20% 14.60% 12.14% 9.75% -
ROE 3.34% 3.84% 3.77% 3.15% 3.68% 2.36% 1.75% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 165.09 142.79 151.47 139.78 123.67 88.95 82.42 12.26%
EPS 21.99 23.98 21.86 17.06 18.06 10.80 8.04 18.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.59 6.25 5.80 5.42 4.91 4.57 4.59 6.21%
Adjusted Per Share Value based on latest NOSH - 710,123
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 106.64 92.24 97.84 90.32 79.88 57.46 53.28 12.25%
EPS 14.21 15.49 14.12 11.02 11.67 6.98 5.20 18.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.257 4.0375 3.7466 3.5022 3.1715 2.9523 2.9669 6.19%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 13.50 8.40 6.90 6.70 6.50 5.30 4.54 -
P/RPS 8.18 5.88 4.56 4.79 5.26 5.96 5.51 6.80%
P/EPS 61.39 35.03 31.56 39.27 35.99 49.07 56.47 1.40%
EY 1.63 2.85 3.17 2.55 2.78 2.04 1.77 -1.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.34 1.19 1.24 1.32 1.16 0.99 12.89%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 22/02/06 23/02/05 18/02/04 26/02/03 26/02/02 21/02/01 -
Price 16.50 9.40 6.25 6.55 6.20 5.40 4.50 -
P/RPS 9.99 6.58 4.13 4.69 5.01 6.07 5.46 10.58%
P/EPS 75.03 39.20 28.59 38.39 34.33 50.00 55.97 5.00%
EY 1.33 2.55 3.50 2.60 2.91 2.00 1.79 -4.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.50 1.08 1.21 1.26 1.18 0.98 16.88%

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