[KLK] YoY TTM Result on 31-Mar-2001 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
23-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
31-Mar-2001 [#2]
Profit Trend
QoQ- -44.36%
YoY- -47.3%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 3,768,373 2,944,026 2,135,282 2,106,623 1,722,859 21.59%
PBT 596,125 470,849 220,281 164,978 256,357 23.46%
Tax -191,061 -136,455 -62,254 -34,179 -61,133 32.93%
NP 405,064 334,394 158,027 130,799 195,224 20.00%
-
NP to SH 405,064 334,394 158,027 102,878 195,224 20.00%
-
Tax Rate 32.05% 28.98% 28.26% 20.72% 23.85% -
Total Cost 3,363,309 2,609,632 1,977,255 1,975,824 1,527,635 21.79%
-
Net Worth 3,847,772 3,501,798 3,294,266 3,168,642 3,286,388 4.01%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 177,493 142,026 106,407 142,104 142,102 5.71%
Div Payout % 43.82% 42.47% 67.33% 138.13% 72.79% -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 3,847,772 3,501,798 3,294,266 3,168,642 3,286,388 4.01%
NOSH 709,921 710,303 709,971 710,458 709,803 0.00%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.75% 11.36% 7.40% 6.21% 11.33% -
ROE 10.53% 9.55% 4.80% 3.25% 5.94% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 530.82 414.47 300.76 296.52 242.72 21.59%
EPS 57.06 47.08 22.26 14.48 27.50 20.00%
DPS 25.00 20.00 15.00 20.00 20.02 5.70%
NAPS 5.42 4.93 4.64 4.46 4.63 4.01%
Adjusted Per Share Value based on latest NOSH - 710,458
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 342.90 267.89 194.30 191.69 156.77 21.59%
EPS 36.86 30.43 14.38 9.36 17.76 20.01%
DPS 16.15 12.92 9.68 12.93 12.93 5.71%
NAPS 3.5012 3.1864 2.9975 2.8832 2.9904 4.01%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 7.20 5.60 5.80 4.80 5.00 -
P/RPS 1.36 1.35 1.93 1.62 2.06 -9.85%
P/EPS 12.62 11.90 26.06 33.15 18.18 -8.71%
EY 7.92 8.41 3.84 3.02 5.50 9.53%
DY 3.47 3.57 2.59 4.17 4.00 -3.48%
P/NAPS 1.33 1.14 1.25 1.08 1.08 5.33%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 17/05/04 16/05/03 16/05/02 23/05/01 - -
Price 6.25 5.85 6.70 4.62 0.00 -
P/RPS 1.18 1.41 2.23 1.56 0.00 -
P/EPS 10.95 12.43 30.10 31.90 0.00 -
EY 9.13 8.05 3.32 3.13 0.00 -
DY 4.00 3.42 2.24 4.33 0.00 -
P/NAPS 1.15 1.19 1.44 1.04 0.00 -

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