[KLK] YoY TTM Result on 31-Dec-2001 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Dec-2001 [#1]
Profit Trend
QoQ- 31.97%
YoY- -56.32%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 3,966,138 3,588,308 2,715,401 2,087,650 2,138,678 1,212,950 -1.23%
PBT 644,555 558,385 420,033 129,112 261,922 181,921 -1.32%
Tax -180,254 -184,161 -113,435 -20,428 -77,036 -40,784 -1.55%
NP 464,301 374,224 306,598 108,684 184,886 141,137 -1.24%
-
NP to SH 464,301 374,224 306,598 80,763 184,886 141,137 -1.24%
-
Tax Rate 27.97% 32.98% 27.01% 15.82% 29.41% 22.42% -
Total Cost 3,501,837 3,214,084 2,408,803 1,978,966 1,953,792 1,071,813 -1.23%
-
Net Worth 4,117,496 3,848,867 3,485,420 3,244,530 3,260,555 3,279,447 -0.23%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 213,038 177,516 142,006 106,436 142,065 99,514 -0.79%
Div Payout % 45.88% 47.44% 46.32% 131.79% 76.84% 70.51% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 4,117,496 3,848,867 3,485,420 3,244,530 3,260,555 3,279,447 -0.23%
NOSH 709,913 710,123 709,861 709,962 710,360 709,837 -0.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.71% 10.43% 11.29% 5.21% 8.64% 11.64% -
ROE 11.28% 9.72% 8.80% 2.49% 5.67% 4.30% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 558.68 505.31 382.53 294.05 301.07 170.88 -1.23%
EPS 65.40 52.70 43.19 11.38 26.03 19.88 -1.24%
DPS 30.00 25.00 20.00 15.00 20.00 14.02 -0.79%
NAPS 5.80 5.42 4.91 4.57 4.59 4.62 -0.23%
Adjusted Per Share Value based on latest NOSH - 709,962
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 351.71 318.21 240.80 185.13 189.66 107.56 -1.23%
EPS 41.17 33.19 27.19 7.16 16.40 12.52 -1.24%
DPS 18.89 15.74 12.59 9.44 12.60 8.82 -0.79%
NAPS 3.6513 3.4131 3.0908 2.8772 2.8914 2.9082 -0.23%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 6.90 6.70 6.50 5.30 4.54 0.00 -
P/RPS 1.24 1.33 1.70 1.80 1.51 0.00 -100.00%
P/EPS 10.55 12.71 15.05 46.59 17.44 0.00 -100.00%
EY 9.48 7.87 6.64 2.15 5.73 0.00 -100.00%
DY 4.35 3.73 3.08 2.83 4.41 0.00 -100.00%
P/NAPS 1.19 1.24 1.32 1.16 0.99 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/05 18/02/04 26/02/03 26/02/02 21/02/01 - -
Price 6.25 6.55 6.20 5.40 4.50 0.00 -
P/RPS 1.12 1.30 1.62 1.84 1.49 0.00 -100.00%
P/EPS 9.56 12.43 14.35 47.47 17.29 0.00 -100.00%
EY 10.46 8.05 6.97 2.11 5.78 0.00 -100.00%
DY 4.80 3.82 3.23 2.78 4.44 0.00 -100.00%
P/NAPS 1.08 1.21 1.26 1.18 0.98 0.00 -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
Post a Comment