[KLK] QoQ Cumulative Quarter Result on 30-Jun-2007 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 52.34%
YoY- 21.8%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,675,060 1,779,511 5,067,627 3,558,571 2,206,852 1,171,987 3,916,649 -4.15%
PBT 712,875 372,616 886,458 559,387 365,689 194,223 588,554 13.61%
Tax -158,808 -69,248 -172,009 -117,336 -81,193 -38,358 -148,568 4.53%
NP 554,067 303,368 714,449 442,051 284,496 155,865 439,986 16.59%
-
NP to SH 527,791 291,136 694,154 430,818 282,809 156,112 436,230 13.53%
-
Tax Rate 22.28% 18.58% 19.40% 20.98% 22.20% 19.75% 25.24% -
Total Cost 3,120,993 1,476,143 4,353,178 3,116,520 1,922,356 1,016,122 3,476,663 -6.93%
-
Net Worth 5,069,179 5,143,331 4,920,207 4,654,325 4,567,961 4,678,390 2,996,241 41.93%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 159,743 - 532,490 106,506 106,479 - 355,004 -41.25%
Div Payout % 30.27% - 76.71% 24.72% 37.65% - 81.38% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 5,069,179 5,143,331 4,920,207 4,654,325 4,567,961 4,678,390 2,996,241 41.93%
NOSH 1,064,953 1,064,871 1,064,980 1,065,063 1,064,792 709,922 710,009 30.99%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 15.08% 17.05% 14.10% 12.42% 12.89% 13.30% 11.23% -
ROE 10.41% 5.66% 14.11% 9.26% 6.19% 3.34% 14.56% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 345.09 167.11 475.84 334.12 207.26 165.09 551.63 -26.83%
EPS 49.56 27.34 65.18 40.45 26.56 21.99 40.96 13.53%
DPS 15.00 0.00 50.00 10.00 10.00 0.00 50.00 -55.15%
NAPS 4.76 4.83 4.62 4.37 4.29 6.59 4.22 8.35%
Adjusted Per Share Value based on latest NOSH - 1,064,812
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 334.40 161.92 461.12 323.80 200.81 106.64 356.39 -4.15%
EPS 48.03 26.49 63.16 39.20 25.73 14.21 39.69 13.54%
DPS 14.54 0.00 48.45 9.69 9.69 0.00 32.30 -41.23%
NAPS 4.6126 4.6801 4.477 4.2351 4.1565 4.257 2.7264 41.93%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 16.20 17.40 13.20 12.90 12.00 13.50 10.90 -
P/RPS 4.69 10.41 2.77 3.86 5.79 8.18 1.98 77.60%
P/EPS 32.69 63.64 20.25 31.89 45.18 61.39 17.74 50.24%
EY 3.06 1.57 4.94 3.14 2.21 1.63 5.64 -33.45%
DY 0.93 0.00 3.79 0.78 0.83 0.00 4.59 -65.46%
P/NAPS 3.40 3.60 2.86 2.95 2.80 2.05 2.58 20.18%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 20/02/08 20/11/07 22/08/07 23/05/07 14/02/07 22/11/06 -
Price 17.90 18.70 16.30 11.60 13.50 16.50 13.90 -
P/RPS 5.19 11.19 3.43 3.47 6.51 9.99 2.52 61.80%
P/EPS 36.12 68.40 25.01 28.68 50.83 75.03 22.62 36.57%
EY 2.77 1.46 4.00 3.49 1.97 1.33 4.42 -26.74%
DY 0.84 0.00 3.07 0.86 0.74 0.00 3.60 -62.06%
P/NAPS 3.76 3.87 3.53 2.65 3.15 2.50 3.29 9.30%

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