[KLK] QoQ Cumulative Quarter Result on 30-Jun-2010 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- 53.2%
YoY- 90.17%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 4,791,337 2,422,980 7,490,626 5,475,985 3,649,017 1,747,716 6,658,308 -19.71%
PBT 896,112 392,279 1,382,832 949,545 628,934 329,470 887,362 0.65%
Tax -181,842 -74,827 -315,562 -209,437 -145,113 -73,867 -244,751 -17.98%
NP 714,270 317,452 1,067,270 740,108 483,821 255,603 642,611 7.30%
-
NP to SH 678,040 304,186 1,012,340 701,295 457,754 241,816 612,500 7.01%
-
Tax Rate 20.29% 19.07% 22.82% 22.06% 23.07% 22.42% 27.58% -
Total Cost 4,077,067 2,105,528 6,423,356 4,735,877 3,165,196 1,492,113 6,015,697 -22.86%
-
Net Worth 6,357,623 6,305,256 6,006,309 5,761,588 5,708,612 5,877,694 5,634,020 8.39%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 159,739 - 638,969 159,748 159,755 - 426,012 -48.03%
Div Payout % 23.56% - 63.12% 22.78% 34.90% - 69.55% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 6,357,623 6,305,256 6,006,309 5,761,588 5,708,612 5,877,694 5,634,020 8.39%
NOSH 1,064,928 1,065,077 1,064,948 1,064,988 1,065,039 1,064,799 1,065,032 -0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 14.91% 13.10% 14.25% 13.52% 13.26% 14.62% 9.65% -
ROE 10.66% 4.82% 16.85% 12.17% 8.02% 4.11% 10.87% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 449.92 227.49 703.38 514.18 342.62 164.14 625.17 -19.70%
EPS 63.67 28.56 95.06 65.85 42.98 22.71 57.51 7.02%
DPS 15.00 0.00 60.00 15.00 15.00 0.00 40.00 -48.02%
NAPS 5.97 5.92 5.64 5.41 5.36 5.52 5.29 8.40%
Adjusted Per Share Value based on latest NOSH - 1,064,892
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 435.98 220.47 681.59 498.28 332.03 159.03 605.86 -19.71%
EPS 61.70 27.68 92.12 63.81 41.65 22.00 55.73 7.02%
DPS 14.54 0.00 58.14 14.54 14.54 0.00 38.76 -48.01%
NAPS 5.785 5.7373 5.4653 5.2426 5.1944 5.3483 5.1266 8.39%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 21.20 22.10 17.00 16.42 16.68 16.50 13.80 -
P/RPS 4.71 9.71 2.42 3.19 4.87 10.05 2.21 65.68%
P/EPS 33.30 77.38 17.88 24.94 38.81 72.66 24.00 24.42%
EY 3.00 1.29 5.59 4.01 2.58 1.38 4.17 -19.72%
DY 0.71 0.00 3.53 0.91 0.90 0.00 2.90 -60.89%
P/NAPS 3.55 3.73 3.01 3.04 3.11 2.99 2.61 22.78%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 29/11/10 18/08/10 26/05/10 24/02/10 24/11/09 -
Price 21.50 21.08 19.98 16.90 15.58 16.68 15.30 -
P/RPS 4.78 9.27 2.84 3.29 4.55 10.16 2.45 56.20%
P/EPS 33.77 73.81 21.02 25.66 36.25 73.45 26.60 17.26%
EY 2.96 1.35 4.76 3.90 2.76 1.36 3.76 -14.75%
DY 0.70 0.00 3.00 0.89 0.96 0.00 2.61 -58.44%
P/NAPS 3.60 3.56 3.54 3.12 2.91 3.02 2.89 15.78%

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