[KLK] YoY TTM Result on 30-Sep-2001 [#4]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

26-Nov-2001

Admission Sponsor

Sponsor

Financial Year

30-Sep-2001

Quarter

30-Sep-2001 [#4]

Profit Trend

QoQ- -32.07%

YoY- -69.68%

Quarter Report

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
TTM Result
Revenue	3,883,483	3,473,531	2,469,071	2,041,614	2,224,096	542,041	-2.05%
YoY %	11.80%	40.68%	20.94%	-8.20%	310.32%	-	-
Horiz. %	716.46%	640.82%	455.51%	376.65%	410.32%	100.00%	-
PBT	609,960	555,501	347,119	106,559	290,079	81,859	-2.09%
YoY %	9.80%	60.03%	225.75%	-63.27%	254.36%	-	-
Horiz. %	745.13%	678.61%	424.05%	130.17%	354.36%	100.00%	-
Tax	-179,711	-174,223	-92,046	-17,438	-88,199	-14,829	-2.59%
YoY %	-3.15%	-89.28%	-427.85%	80.23%	-494.77%	-	-
Horiz. %	1,211.89%	1,174.88%	620.72%	117.59%	594.77%	100.00%	-
NP	430,249	381,278	255,073	89,121	201,880	67,030	-1.93%
YoY %	12.84%	49.48%	186.21%	-55.85%	201.18%	-	-
Horiz. %	641.88%	568.82%	380.54%	132.96%	301.18%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	430,249	381,278	255,073	61,200	201,880	67,030	-1.93%
YoY %	12.84%	49.48%	316.79%	-69.68%	201.18%	-	-
Horiz. %	641.88%	568.82%	380.54%	91.30%	301.18%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	29.46%	31.36%	26.52%	16.36%	30.41%	18.12%	-
YoY %	-6.06%	18.25%	62.10%	-46.20%	67.83%	-	-
Horiz. %	162.58%	173.07%	146.36%	90.29%	167.83%	100.00%	-
Total Cost	3,453,234	3,092,253	2,213,998	1,952,493	2,022,216	475,011	-2.06%
YoY %	11.67%	39.67%	13.39%	-3.45%	325.72%	-	-
Horiz. %	726.98%	650.99%	466.09%	411.04%	425.72%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	3,941,493	3,549,965	2,840,232	3,190,445	3,218,797	3,184,458	-0.22%
YoY %	11.03%	24.99%	-10.98%	-0.88%	1.08%	-	-
Horiz. %	123.77%	111.48%	89.19%	100.19%	101.08%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Dividend
Div	213,038	177,516	142,006	106,436	142,065	99,514	-0.79%
YoY %	20.01%	25.01%	33.42%	-25.08%	42.76%	-	-
Horiz. %	214.08%	178.38%	142.70%	106.96%	142.76%	100.00%	-
Div Payout %	49.52%	46.56%	55.67%	173.92%	70.37%	148.46%	-
YoY %	6.36%	-16.36%	-67.99%	147.15%	-52.60%	-	-
Horiz. %	33.36%	31.36%	37.50%	117.15%	47.40%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Equity
Net Worth	3,941,493	3,549,965	2,840,232	3,190,445	3,218,797	3,184,458	-0.22%
YoY %	11.03%	24.99%	-10.98%	-0.88%	1.08%	-	-
Horiz. %	123.77%	111.48%	89.19%	100.19%	101.08%	100.00%	-
NOSH	710,179	709,993	710,058	708,987	710,551	710,816	0.00%
YoY %	0.03%	-0.01%	0.15%	-0.22%	-0.04%	-	-
Horiz. %	99.91%	99.88%	99.89%	99.74%	99.96%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Ratio Analysis
NP Margin	11.08%	10.98%	10.33%	4.37%	9.08%	12.37%	-
YoY %	0.91%	6.29%	136.38%	-51.87%	-26.60%	-	-
Horiz. %	89.57%	88.76%	83.51%	35.33%	73.40%	100.00%	-
ROE	10.92%	10.74%	8.98%	1.92%	6.27%	2.10%	-
YoY %	1.68%	19.60%	367.71%	-69.38%	198.57%	-	-
Horiz. %	520.00%	511.43%	427.62%	91.43%	298.57%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Per Share
RPS	546.83	489.23	347.73	287.96	313.01	76.26	-2.05%
YoY %	11.77%	40.69%	20.76%	-8.00%	310.45%	-	-
Horiz. %	717.06%	641.53%	455.98%	377.60%	410.45%	100.00%	-
EPS	60.58	53.70	35.92	8.63	28.41	9.43	-1.93%
YoY %	12.81%	49.50%	316.22%	-69.62%	201.27%	-	-
Horiz. %	642.42%	569.46%	380.91%	91.52%	301.27%	100.00%	-
DPS	30.00	25.00	20.00	15.00	20.00	14.00	-0.79%
YoY %	20.00%	25.00%	33.33%	-25.00%	42.86%	-	-
Horiz. %	214.29%	178.57%	142.86%	107.14%	142.86%	100.00%	-
NAPS	5.55	5.00	4.00	4.50	4.53	4.48	-0.22%
YoY %	11.00%	25.00%	-11.11%	-0.66%	1.12%	-	-
Horiz. %	123.88%	111.61%	89.29%	100.45%	101.12%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Adjusted Per Share Value based on latest NOSH - 708,987
RPS	353.37	316.07	224.67	185.77	202.38	49.32	-2.05%
YoY %	11.80%	40.68%	20.94%	-8.21%	310.34%	-	-
Horiz. %	716.48%	640.86%	455.54%	376.66%	410.34%	100.00%	-
EPS	39.15	34.69	23.21	5.57	18.37	6.10	-1.93%
YoY %	12.86%	49.46%	316.70%	-69.68%	201.15%	-	-
Horiz. %	641.80%	568.69%	380.49%	91.31%	301.15%	100.00%	-
DPS	19.38	16.15	12.92	9.68	12.93	9.06	-0.79%
YoY %	20.00%	25.00%	33.47%	-25.14%	42.72%	-	-
Horiz. %	213.91%	178.26%	142.60%	106.84%	142.72%	100.00%	-
NAPS	3.5865	3.2302	2.5844	2.9031	2.9289	2.8976	-0.22%
YoY %	11.03%	24.99%	-10.98%	-0.88%	1.08%	-	-
Horiz. %	123.77%	111.48%	89.19%	100.19%	101.08%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-	-
Price	6.70	6.20	6.05	5.00	5.30	0.00	-
P/RPS	1.23	1.27	1.74	1.74	1.69	0.00	-100.00%
YoY %	-3.15%	-27.01%	0.00%	2.96%	0.00%	-	-
Horiz. %	72.78%	75.15%	102.96%	102.96%	100.00%	-	-
P/EPS	11.06	11.55	16.84	57.92	18.65	0.00	-100.00%
YoY %	-4.24%	-31.41%	-70.93%	210.56%	0.00%	-	-
Horiz. %	59.30%	61.93%	90.29%	310.56%	100.00%	-	-
EY	9.04	8.66	5.94	1.73	5.36	0.00	-100.00%
YoY %	4.39%	45.79%	243.35%	-67.72%	0.00%	-	-
Horiz. %	168.66%	161.57%	110.82%	32.28%	100.00%	-	-
DY	4.48	4.03	3.31	3.00	3.77	0.00	-100.00%
YoY %	11.17%	21.75%	10.33%	-20.42%	0.00%	-	-
Horiz. %	118.83%	106.90%	87.80%	79.58%	100.00%	-	-
P/NAPS	1.21	1.24	1.51	1.11	1.17	0.00	-100.00%
YoY %	-2.42%	-17.88%	36.04%	-5.13%	0.00%	-	-
Horiz. %	103.42%	105.98%	129.06%	94.87%	100.00%	-	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Announcement Date
Date	22/11/04	21/11/03	27/11/02	26/11/01	28/11/00	-	-
Price	6.85	6.50	6.40	5.15	4.56	0.00	-
P/RPS	1.25	1.33	1.84	1.79	1.46	0.00	-100.00%
YoY %	-6.02%	-27.72%	2.79%	22.60%	0.00%	-	-
Horiz. %	85.62%	91.10%	126.03%	122.60%	100.00%	-	-
P/EPS	11.31	12.10	17.82	59.66	16.05	0.00	-100.00%
YoY %	-6.53%	-32.10%	-70.13%	271.71%	0.00%	-	-
Horiz. %	70.47%	75.39%	111.03%	371.71%	100.00%	-	-
EY	8.84	8.26	5.61	1.68	6.23	0.00	-100.00%
YoY %	7.02%	47.24%	233.93%	-73.03%	0.00%	-	-
Horiz. %	141.89%	132.58%	90.05%	26.97%	100.00%	-	-
DY	4.38	3.85	3.13	2.91	4.39	0.00	-100.00%
YoY %	13.77%	23.00%	7.56%	-33.71%	0.00%	-	-
Horiz. %	99.77%	87.70%	71.30%	66.29%	100.00%	-	-
P/NAPS	1.23	1.30	1.60	1.14	1.01	0.00	-100.00%
YoY %	-5.38%	-18.75%	40.35%	12.87%	0.00%	-	-
Horiz. %	121.78%	128.71%	158.42%	112.87%	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