[KLK] YoY Quarter Result on 31-Mar-2005 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- -55.61%
YoY- -36.2%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,895,549 1,034,865 856,749 891,089 934,176 754,111 525,486 23.81%
PBT 340,259 171,466 102,093 102,335 157,217 119,477 68,661 30.54%
Tax -89,560 -42,835 -26,272 -33,441 -49,238 -42,338 -19,318 29.09%
NP 250,699 128,631 75,821 68,894 107,979 77,139 49,343 31.08%
-
NP to SH 236,655 126,697 75,625 68,894 107,979 77,139 49,343 29.83%
-
Tax Rate 26.32% 24.98% 25.73% 32.68% 31.32% 35.44% 28.14% -
Total Cost 1,644,850 906,234 780,928 822,195 826,197 676,972 476,143 22.92%
-
Net Worth 5,069,657 4,567,480 4,260,563 3,548,951 3,847,772 3,501,798 3,294,266 7.44%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 159,758 106,468 71,009 42,587 42,595 42,618 42,598 24.62%
Div Payout % 67.51% 84.03% 93.90% 61.82% 39.45% 55.25% 86.33% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 5,069,657 4,567,480 4,260,563 3,548,951 3,847,772 3,501,798 3,294,266 7.44%
NOSH 1,065,054 1,064,680 710,093 709,790 709,921 710,303 709,971 6.98%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 13.23% 12.43% 8.85% 7.73% 11.56% 10.23% 9.39% -
ROE 4.67% 2.77% 1.78% 1.94% 2.81% 2.20% 1.50% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 177.98 97.20 120.65 125.54 131.59 106.17 74.02 15.72%
EPS 22.22 11.90 7.10 9.70 15.21 10.86 6.95 21.35%
DPS 15.00 10.00 10.00 6.00 6.00 6.00 6.00 16.48%
NAPS 4.76 4.29 6.00 5.00 5.42 4.93 4.64 0.42%
Adjusted Per Share Value based on latest NOSH - 709,790
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 168.09 91.77 75.98 79.02 82.84 66.87 46.60 23.81%
EPS 20.99 11.24 6.71 6.11 9.58 6.84 4.38 29.81%
DPS 14.17 9.44 6.30 3.78 3.78 3.78 3.78 24.61%
NAPS 4.4957 4.0504 3.7782 3.1472 3.4122 3.1053 2.9213 7.44%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 16.20 12.00 9.40 6.60 7.20 5.60 5.80 -
P/RPS 9.10 12.35 7.79 5.26 5.47 5.27 7.84 2.51%
P/EPS 72.91 100.84 88.26 68.00 47.34 51.57 83.45 -2.22%
EY 1.37 0.99 1.13 1.47 2.11 1.94 1.20 2.23%
DY 0.93 0.83 1.06 0.91 0.83 1.07 1.03 -1.68%
P/NAPS 3.40 2.80 1.57 1.32 1.33 1.14 1.25 18.13%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 23/05/07 24/05/06 18/05/05 17/05/04 16/05/03 16/05/02 -
Price 17.90 13.50 10.00 6.55 6.25 5.85 6.70 -
P/RPS 10.06 13.89 8.29 5.22 4.75 5.51 9.05 1.77%
P/EPS 80.56 113.45 93.90 67.48 41.09 53.87 96.40 -2.94%
EY 1.24 0.88 1.06 1.48 2.43 1.86 1.04 2.97%
DY 0.84 0.74 1.00 0.92 0.96 1.03 0.90 -1.14%
P/NAPS 3.76 3.15 1.67 1.31 1.15 1.19 1.44 17.32%

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