[KLK] YoY TTM Result on 31-Mar-2010 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 13.1%
YoY- 28.98%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 9,579,314 11,499,296 8,632,946 6,985,883 7,501,807 6,535,835 4,253,030 14.47%
PBT 1,423,799 1,944,900 1,650,010 1,211,094 1,037,808 1,233,644 639,512 14.25%
Tax -254,352 -425,191 -352,291 -270,792 -316,240 -249,624 -162,826 7.70%
NP 1,169,447 1,519,709 1,297,719 940,302 721,568 984,020 476,686 16.11%
-
NP to SH 1,125,927 1,449,266 1,232,626 891,728 691,388 939,136 473,170 15.52%
-
Tax Rate 17.86% 21.86% 21.35% 22.36% 30.47% 20.23% 25.46% -
Total Cost 8,409,867 9,979,587 7,335,227 6,045,581 6,780,239 5,551,815 3,776,344 14.26%
-
Net Worth 7,188,518 7,007,474 6,358,713 5,707,237 5,133,482 5,069,657 4,567,480 7.84%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 692,227 905,247 638,952 479,153 692,196 585,695 390,512 10.00%
Div Payout % 61.48% 62.46% 51.84% 53.73% 100.12% 62.37% 82.53% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 7,188,518 7,007,474 6,358,713 5,707,237 5,133,482 5,069,657 4,567,480 7.84%
NOSH 1,064,965 1,064,965 1,065,111 1,064,783 1,065,037 1,065,054 1,064,680 0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.21% 13.22% 15.03% 13.46% 9.62% 15.06% 11.21% -
ROE 15.66% 20.68% 19.38% 15.62% 13.47% 18.52% 10.36% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 899.50 1,079.78 810.52 656.09 704.37 613.66 399.47 14.47%
EPS 105.72 136.09 115.73 83.75 64.92 88.18 44.44 15.52%
DPS 65.00 85.00 60.00 45.00 65.00 55.00 36.68 9.99%
NAPS 6.75 6.58 5.97 5.36 4.82 4.76 4.29 7.83%
Adjusted Per Share Value based on latest NOSH - 1,064,783
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 849.48 1,019.74 765.56 619.50 665.25 579.59 377.15 14.47%
EPS 99.85 128.52 109.31 79.08 61.31 83.28 41.96 15.53%
DPS 61.39 80.28 56.66 42.49 61.38 51.94 34.63 10.00%
NAPS 6.3747 6.2141 5.6388 5.0611 4.5523 4.4957 4.0504 7.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 20.92 24.60 21.20 16.68 10.60 16.20 12.00 -
P/RPS 2.33 2.28 2.62 2.54 1.50 2.64 3.00 -4.12%
P/EPS 19.79 18.08 18.32 19.92 16.33 18.37 27.00 -5.04%
EY 5.05 5.53 5.46 5.02 6.12 5.44 3.70 5.31%
DY 3.11 3.46 2.83 2.70 6.13 3.40 3.06 0.27%
P/NAPS 3.10 3.74 3.55 3.11 2.20 3.40 2.80 1.70%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 24/05/12 25/05/11 26/05/10 27/05/09 21/05/08 23/05/07 -
Price 21.70 22.16 21.50 15.58 11.90 17.90 13.50 -
P/RPS 2.41 2.05 2.65 2.37 1.69 2.92 3.38 -5.47%
P/EPS 20.53 16.28 18.58 18.60 18.33 20.30 30.38 -6.31%
EY 4.87 6.14 5.38 5.38 5.46 4.93 3.29 6.74%
DY 3.00 3.84 2.79 2.89 5.46 3.07 2.72 1.64%
P/NAPS 3.21 3.37 3.60 2.91 2.47 3.76 3.15 0.31%

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