[KLK] QoQ Annualized Quarter 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- -19.91%
YoY- 62.94%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 3,970,536 3,473,531 3,421,574 3,263,936 3,511,428 2,469,071 2,358,029 41.40%
PBT 681,024 555,501 548,314 573,698 669,488 347,119 317,732 66.00%
Tax -196,436 -174,223 -160,465 -163,018 -156,684 -92,046 -67,360 103.71%
NP 484,588 381,278 387,849 410,680 512,804 255,073 250,372 55.12%
-
NP to SH 484,588 381,278 387,849 410,680 512,804 255,073 250,372 55.12%
-
Tax Rate 28.84% 31.36% 29.27% 28.42% 23.40% 26.52% 21.20% -
Total Cost 3,485,948 3,092,253 3,033,725 2,853,256 2,998,624 2,213,998 2,107,657 39.72%
-
Net Worth 3,848,867 3,670,690 3,606,799 3,500,436 3,485,420 3,343,989 3,386,411 8.88%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 177,499 56,799 85,203 - 141,995 - -
Div Payout % - 46.55% 14.64% 20.75% - 55.67% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 3,848,867 3,670,690 3,606,799 3,500,436 3,485,420 3,343,989 3,386,411 8.88%
NOSH 710,123 709,998 709,999 710,027 709,861 709,976 709,939 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.20% 10.98% 11.34% 12.58% 14.60% 10.33% 10.62% -
ROE 12.59% 10.39% 10.75% 11.73% 14.71% 7.63% 7.39% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 559.13 489.23 481.91 459.69 494.66 347.77 332.15 41.37%
EPS 68.24 53.70 54.63 57.84 72.24 35.92 35.27 55.08%
DPS 0.00 25.00 8.00 12.00 0.00 20.00 0.00 -
NAPS 5.42 5.17 5.08 4.93 4.91 4.71 4.77 8.86%
Adjusted Per Share Value based on latest NOSH - 710,303
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 352.10 308.03 303.42 289.44 311.39 218.95 209.11 41.39%
EPS 42.97 33.81 34.39 36.42 45.47 22.62 22.20 55.12%
DPS 0.00 15.74 5.04 7.56 0.00 12.59 0.00 -
NAPS 3.4131 3.2551 3.1985 3.1041 3.0908 2.9654 3.003 8.88%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 6.70 6.20 6.20 5.60 6.50 6.05 6.50 -
P/RPS 1.20 1.27 1.29 1.22 1.31 1.74 1.96 -27.83%
P/EPS 9.82 11.55 11.35 9.68 9.00 16.84 18.43 -34.20%
EY 10.19 8.66 8.81 10.33 11.11 5.94 5.43 51.96%
DY 0.00 4.03 1.29 2.14 0.00 3.31 0.00 -
P/NAPS 1.24 1.20 1.22 1.14 1.32 1.28 1.36 -5.95%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 21/11/03 18/08/03 16/05/03 26/02/03 27/11/02 22/08/02 -
Price 6.55 6.50 6.10 5.85 6.20 6.40 6.80 -
P/RPS 1.17 1.33 1.27 1.27 1.25 1.84 2.05 -31.12%
P/EPS 9.60 12.10 11.17 10.11 8.58 17.81 19.28 -37.09%
EY 10.42 8.26 8.96 9.89 11.65 5.61 5.19 58.94%
DY 0.00 3.85 1.31 2.05 0.00 3.13 0.00 -
P/NAPS 1.21 1.26 1.20 1.19 1.26 1.36 1.43 -10.51%

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