[KLK] YoY Quarter Result on 31-Mar-2008 [#2]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

21-May-2008

Admission Sponsor

Sponsor

Financial Year

30-Sep-2008

Quarter

31-Mar-2008 [#2]

Profit Trend

QoQ- -18.71%

YoY- 86.79%

Quarter Report

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Quarter Result
Revenue	2,368,357	1,901,301	1,438,560	1,895,549	1,034,865	856,749	891,089	17.68%
YoY %	24.57%	32.17%	-24.11%	83.17%	20.79%	-3.85%	-	-
Horiz. %	265.78%	213.37%	161.44%	212.72%	116.13%	96.15%	100.00%	-
PBT	503,833	299,464	158,108	340,259	171,466	102,093	102,335	30.41%
YoY %	68.24%	89.40%	-53.53%	98.44%	67.95%	-0.24%	-	-
Horiz. %	492.34%	292.63%	154.50%	332.50%	167.55%	99.76%	100.00%	-
Tax	-107,015	-71,246	-41,473	-89,560	-42,835	-26,272	-33,441	21.38%
YoY %	-50.20%	-71.79%	53.69%	-109.08%	-63.04%	21.44%	-	-
Horiz. %	320.01%	213.05%	124.02%	267.81%	128.09%	78.56%	100.00%	-
NP	396,818	228,218	116,635	250,699	128,631	75,821	68,894	33.86%
YoY %	73.88%	95.67%	-53.48%	94.90%	69.65%	10.05%	-	-
Horiz. %	575.98%	331.26%	169.30%	363.89%	186.71%	110.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	373,854	215,938	112,681	236,655	126,697	75,625	68,894	32.54%
YoY %	73.13%	91.64%	-52.39%	86.79%	67.53%	9.77%	-	-
Horiz. %	542.65%	313.44%	163.56%	343.51%	183.90%	109.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.24%	23.79%	26.23%	26.32%	24.98%	25.73%	32.68%	-
YoY %	-10.72%	-9.30%	-0.34%	5.36%	-2.91%	-21.27%	-	-
Horiz. %	64.99%	72.80%	80.26%	80.54%	76.44%	78.73%	100.00%	-
Total Cost	1,971,539	1,673,083	1,321,925	1,644,850	906,234	780,928	822,195	15.68%
YoY %	17.84%	26.56%	-19.63%	81.50%	16.05%	-5.02%	-	-
Horiz. %	239.79%	203.49%	160.78%	200.06%	110.22%	94.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,358,713	5,707,237	5,133,482	5,069,657	4,567,480	4,260,563	3,548,951	10.20%
YoY %	11.41%	11.18%	1.26%	10.99%	7.20%	20.05%	-	-
Horiz. %	179.17%	160.81%	144.65%	142.85%	128.70%	120.05%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	159,766	159,717	106,503	159,758	106,468	71,009	42,587	24.64%
YoY %	0.03%	49.96%	-33.33%	50.05%	49.94%	66.74%	-	-
Horiz. %	375.15%	375.04%	250.08%	375.13%	250.00%	166.74%	100.00%	-
Div Payout %	42.74%	73.96%	94.52%	67.51%	84.03%	93.90%	61.82%	-
YoY %	-42.21%	-21.75%	40.01%	-19.66%	-10.51%	51.89%	-	-
Horiz. %	69.14%	119.64%	152.90%	109.20%	135.93%	151.89%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	6,358,713	5,707,237	5,133,482	5,069,657	4,567,480	4,260,563	3,548,951	10.20%
YoY %	11.41%	11.18%	1.26%	10.99%	7.20%	20.05%	-	-
Horiz. %	179.17%	160.81%	144.65%	142.85%	128.70%	120.05%	100.00%	-
NOSH	1,065,111	1,064,783	1,065,037	1,065,054	1,064,680	710,093	709,790	6.99%
YoY %	0.03%	-0.02%	-0.00%	0.04%	49.94%	0.04%	-	-
Horiz. %	150.06%	150.01%	150.05%	150.05%	150.00%	100.04%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	16.75%	12.00%	8.11%	13.23%	12.43%	8.85%	7.73%	-
YoY %	39.58%	47.97%	-38.70%	6.44%	40.45%	14.49%	-	-
Horiz. %	216.69%	155.24%	104.92%	171.15%	160.80%	114.49%	100.00%	-
ROE	5.88%	3.78%	2.20%	4.67%	2.77%	1.78%	1.94%	-
YoY %	55.56%	71.82%	-52.89%	68.59%	55.62%	-8.25%	-	-
Horiz. %	303.09%	194.85%	113.40%	240.72%	142.78%	91.75%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	222.36	178.56	135.07	177.98	97.20	120.65	125.54	9.99%
YoY %	24.53%	32.20%	-24.11%	83.11%	-19.44%	-3.90%	-	-
Horiz. %	177.12%	142.23%	107.59%	141.77%	77.43%	96.10%	100.00%	-
EPS	35.10	20.28	10.58	22.22	11.90	7.10	9.70	23.89%
YoY %	73.08%	91.68%	-52.39%	86.72%	67.61%	-26.80%	-	-
Horiz. %	361.86%	209.07%	109.07%	229.07%	122.68%	73.20%	100.00%	-
DPS	15.00	15.00	10.00	15.00	10.00	10.00	6.00	16.49%
YoY %	0.00%	50.00%	-33.33%	50.00%	0.00%	66.67%	-	-
Horiz. %	250.00%	250.00%	166.67%	250.00%	166.67%	166.67%	100.00%	-
NAPS	5.97	5.36	4.82	4.76	4.29	6.00	5.00	2.99%
YoY %	11.38%	11.20%	1.26%	10.96%	-28.50%	20.00%	-	-
Horiz. %	119.40%	107.20%	96.40%	95.20%	85.80%	120.00%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,065,054
RPS	210.02	168.60	127.57	168.09	91.77	75.98	79.02	17.68%
YoY %	24.57%	32.16%	-24.11%	83.16%	20.78%	-3.85%	-	-
Horiz. %	265.78%	213.36%	161.44%	212.72%	116.14%	96.15%	100.00%	-
EPS	33.15	19.15	9.99	20.99	11.24	6.71	6.11	32.54%
YoY %	73.11%	91.69%	-52.41%	86.74%	67.51%	9.82%	-	-
Horiz. %	542.55%	313.42%	163.50%	343.54%	183.96%	109.82%	100.00%	-
DPS	14.17	14.16	9.44	14.17	9.44	6.30	3.78	24.62%
YoY %	0.07%	50.00%	-33.38%	50.11%	49.84%	66.67%	-	-
Horiz. %	374.87%	374.60%	249.74%	374.87%	249.74%	166.67%	100.00%	-
NAPS	5.6388	5.0611	4.5523	4.4957	4.0504	3.7782	3.1472	10.20%
YoY %	11.41%	11.18%	1.26%	10.99%	7.20%	20.05%	-	-
Horiz. %	179.17%	160.81%	144.65%	142.85%	128.70%	120.05%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	21.20	16.68	10.60	16.20	12.00	9.40	6.60	-
P/RPS	9.53	9.34	7.85	9.10	12.35	7.79	5.26	10.40%
YoY %	2.03%	18.98%	-13.74%	-26.32%	58.54%	48.10%	-	-
Horiz. %	181.18%	177.57%	149.24%	173.00%	234.79%	148.10%	100.00%	-
P/EPS	60.40	82.25	100.19	72.91	100.84	88.26	68.00	-1.95%
YoY %	-26.57%	-17.91%	37.42%	-27.70%	14.25%	29.79%	-	-
Horiz. %	88.82%	120.96%	147.34%	107.22%	148.29%	129.79%	100.00%	-
EY	1.66	1.22	1.00	1.37	0.99	1.13	1.47	2.04%
YoY %	36.07%	22.00%	-27.01%	38.38%	-12.39%	-23.13%	-	-
Horiz. %	112.93%	82.99%	68.03%	93.20%	67.35%	76.87%	100.00%	-
DY	0.71	0.90	0.94	0.93	0.83	1.06	0.91	-4.05%
YoY %	-21.11%	-4.26%	1.08%	12.05%	-21.70%	16.48%	-	-
Horiz. %	78.02%	98.90%	103.30%	102.20%	91.21%	116.48%	100.00%	-
P/NAPS	3.55	3.11	2.20	3.40	2.80	1.57	1.32	17.91%
YoY %	14.15%	41.36%	-35.29%	21.43%	78.34%	18.94%	-	-
Horiz. %	268.94%	235.61%	166.67%	257.58%	212.12%	118.94%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	25/05/11	26/05/10	27/05/09	21/05/08	23/05/07	24/05/06	18/05/05	-
Price	21.50	15.58	11.90	17.90	13.50	10.00	6.55	-
P/RPS	9.67	8.73	8.81	10.06	13.89	8.29	5.22	10.81%
YoY %	10.77%	-0.91%	-12.43%	-27.57%	67.55%	58.81%	-	-
Horiz. %	185.25%	167.24%	168.77%	192.72%	266.09%	158.81%	100.00%	-
P/EPS	61.25	76.82	112.48	80.56	113.45	93.90	67.48	-1.60%
YoY %	-20.27%	-31.70%	39.62%	-28.99%	20.82%	39.15%	-	-
Horiz. %	90.77%	113.84%	166.69%	119.38%	168.12%	139.15%	100.00%	-
EY	1.63	1.30	0.89	1.24	0.88	1.06	1.48	1.62%
YoY %	25.38%	46.07%	-28.23%	40.91%	-16.98%	-28.38%	-	-
Horiz. %	110.14%	87.84%	60.14%	83.78%	59.46%	71.62%	100.00%	-
DY	0.70	0.96	0.84	0.84	0.74	1.00	0.92	-4.45%
YoY %	-27.08%	14.29%	0.00%	13.51%	-26.00%	8.70%	-	-
Horiz. %	76.09%	104.35%	91.30%	91.30%	80.43%	108.70%	100.00%	-
P/NAPS	3.60	2.91	2.47	3.76	3.15	1.67	1.31	18.34%
YoY %	23.71%	17.81%	-34.31%	19.37%	88.62%	27.48%	-	-
Horiz. %	274.81%	222.14%	188.55%	287.02%	240.46%	127.48%	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