[KLK] YoY TTM Result on 31-Mar-2003 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- 9.07%
YoY- 111.61%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 3,693,990 3,923,051 3,768,373 2,944,026 2,135,282 2,106,623 1,722,859 13.54%
PBT 593,352 589,673 596,125 470,849 220,281 164,978 256,357 15.00%
Tax -144,449 -164,457 -191,061 -136,455 -62,254 -34,179 -61,133 15.40%
NP 448,903 425,216 405,064 334,394 158,027 130,799 195,224 14.87%
-
NP to SH 443,091 425,216 405,064 334,394 158,027 102,878 195,224 14.63%
-
Tax Rate 24.34% 27.89% 32.05% 28.98% 28.26% 20.72% 23.85% -
Total Cost 3,245,087 3,497,835 3,363,309 2,609,632 1,977,255 1,975,824 1,527,635 13.37%
-
Net Worth 4,260,563 3,548,951 3,847,772 3,501,798 3,294,266 3,168,642 3,286,388 4.41%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 312,375 213,030 177,493 142,026 106,407 142,104 142,102 14.02%
Div Payout % 70.50% 50.10% 43.82% 42.47% 67.33% 138.13% 72.79% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 4,260,563 3,548,951 3,847,772 3,501,798 3,294,266 3,168,642 3,286,388 4.41%
NOSH 710,093 709,790 709,921 710,303 709,971 710,458 709,803 0.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.15% 10.84% 10.75% 11.36% 7.40% 6.21% 11.33% -
ROE 10.40% 11.98% 10.53% 9.55% 4.80% 3.25% 5.94% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 520.21 552.71 530.82 414.47 300.76 296.52 242.72 13.54%
EPS 62.40 59.91 57.06 47.08 22.26 14.48 27.50 14.62%
DPS 44.00 30.00 25.00 20.00 15.00 20.00 20.02 14.01%
NAPS 6.00 5.00 5.42 4.93 4.64 4.46 4.63 4.41%
Adjusted Per Share Value based on latest NOSH - 710,303
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 336.13 356.97 342.90 267.89 194.30 191.69 156.77 13.54%
EPS 40.32 38.69 36.86 30.43 14.38 9.36 17.76 14.63%
DPS 28.42 19.38 16.15 12.92 9.68 12.93 12.93 14.01%
NAPS 3.8768 3.2293 3.5012 3.1864 2.9975 2.8832 2.9904 4.41%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 9.40 6.60 7.20 5.60 5.80 4.80 5.00 -
P/RPS 1.81 1.19 1.36 1.35 1.93 1.62 2.06 -2.13%
P/EPS 15.06 11.02 12.62 11.90 26.06 33.15 18.18 -3.08%
EY 6.64 9.08 7.92 8.41 3.84 3.02 5.50 3.18%
DY 4.68 4.55 3.47 3.57 2.59 4.17 4.00 2.65%
P/NAPS 1.57 1.32 1.33 1.14 1.25 1.08 1.08 6.43%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 18/05/05 17/05/04 16/05/03 16/05/02 23/05/01 - -
Price 10.00 6.55 6.25 5.85 6.70 4.62 0.00 -
P/RPS 1.92 1.19 1.18 1.41 2.23 1.56 0.00 -
P/EPS 16.03 10.93 10.95 12.43 30.10 31.90 0.00 -
EY 6.24 9.15 9.13 8.05 3.32 3.13 0.00 -
DY 4.40 4.58 4.00 3.42 2.24 4.33 0.00 -
P/NAPS 1.67 1.31 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