[KLK] YoY TTM Result on 31-Mar-2005 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- -8.42%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 6,535,835 4,253,030 3,693,990 3,923,051 3,768,373 2,944,026 2,135,282 20.47%
PBT 1,233,644 639,512 593,352 589,673 596,125 470,849 220,281 33.22%
Tax -249,624 -162,826 -144,449 -164,457 -191,061 -136,455 -62,254 26.01%
NP 984,020 476,686 448,903 425,216 405,064 334,394 158,027 35.59%
-
NP to SH 939,136 473,170 443,091 425,216 405,064 334,394 158,027 34.54%
-
Tax Rate 20.23% 25.46% 24.34% 27.89% 32.05% 28.98% 28.26% -
Total Cost 5,551,815 3,776,344 3,245,087 3,497,835 3,363,309 2,609,632 1,977,255 18.75%
-
Net Worth 5,069,657 4,567,480 4,260,563 3,548,951 3,847,772 3,501,798 3,294,266 7.44%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 585,695 390,512 312,375 213,030 177,493 142,026 106,407 32.84%
Div Payout % 62.37% 82.53% 70.50% 50.10% 43.82% 42.47% 67.33% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 5,069,657 4,567,480 4,260,563 3,548,951 3,847,772 3,501,798 3,294,266 7.44%
NOSH 1,065,054 1,064,680 710,093 709,790 709,921 710,303 709,971 6.98%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 15.06% 11.21% 12.15% 10.84% 10.75% 11.36% 7.40% -
ROE 18.52% 10.36% 10.40% 11.98% 10.53% 9.55% 4.80% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 613.66 399.47 520.21 552.71 530.82 414.47 300.76 12.60%
EPS 88.18 44.44 62.40 59.91 57.06 47.08 22.26 25.76%
DPS 55.00 36.68 44.00 30.00 25.00 20.00 15.00 24.15%
NAPS 4.76 4.29 6.00 5.00 5.42 4.93 4.64 0.42%
Adjusted Per Share Value based on latest NOSH - 709,790
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 594.71 387.00 336.13 356.97 342.90 267.89 194.30 20.47%
EPS 85.45 43.06 40.32 38.69 36.86 30.43 14.38 34.54%
DPS 53.29 35.53 28.42 19.38 16.15 12.92 9.68 32.84%
NAPS 4.613 4.1561 3.8768 3.2293 3.5012 3.1864 2.9975 7.44%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 16.20 12.00 9.40 6.60 7.20 5.60 5.80 -
P/RPS 2.64 3.00 1.81 1.19 1.36 1.35 1.93 5.35%
P/EPS 18.37 27.00 15.06 11.02 12.62 11.90 26.06 -5.65%
EY 5.44 3.70 6.64 9.08 7.92 8.41 3.84 5.97%
DY 3.40 3.06 4.68 4.55 3.47 3.57 2.59 4.63%
P/NAPS 3.40 2.80 1.57 1.32 1.33 1.14 1.25 18.13%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 23/05/07 24/05/06 18/05/05 17/05/04 16/05/03 16/05/02 -
Price 17.90 13.50 10.00 6.55 6.25 5.85 6.70 -
P/RPS 2.92 3.38 1.92 1.19 1.18 1.41 2.23 4.59%
P/EPS 20.30 30.38 16.03 10.93 10.95 12.43 30.10 -6.34%
EY 4.93 3.29 6.24 9.15 9.13 8.05 3.32 6.80%
DY 3.07 2.72 4.40 4.58 4.00 3.42 2.24 5.38%
P/NAPS 3.76 3.15 1.67 1.31 1.15 1.19 1.44 17.32%

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