[KLK] QoQ Cumulative Quarter Result on 30-Sep-2003 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- 31.07%
YoY- 49.48%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 2,905,015 1,926,810 992,634 3,473,531 2,566,181 1,631,968 877,857 122.22%
PBT 457,315 327,473 170,256 555,501 411,236 286,849 167,372 95.56%
Tax -134,161 -98,347 -49,109 -174,223 -120,349 -81,509 -39,171 127.38%
NP 323,154 229,126 121,147 381,278 290,887 205,340 128,201 85.32%
-
NP to SH 323,154 229,126 121,147 381,278 290,887 205,340 128,201 85.32%
-
Tax Rate 29.34% 30.03% 28.84% 31.36% 29.27% 28.42% 23.40% -
Total Cost 2,581,861 1,697,684 871,487 3,092,253 2,275,294 1,426,628 749,656 128.23%
-
Net Worth 3,847,747 3,848,351 3,848,867 3,670,690 3,606,799 3,500,436 3,485,420 6.82%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 42,594 42,601 - 177,499 42,599 42,601 - -
Div Payout % 13.18% 18.59% - 46.55% 14.64% 20.75% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 3,847,747 3,848,351 3,848,867 3,670,690 3,606,799 3,500,436 3,485,420 6.82%
NOSH 709,916 710,027 710,123 709,998 709,999 710,027 709,861 0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.12% 11.89% 12.20% 10.98% 11.34% 12.58% 14.60% -
ROE 8.40% 5.95% 3.15% 10.39% 8.06% 5.87% 3.68% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 409.21 271.37 139.78 489.23 361.43 229.85 123.67 122.21%
EPS 45.52 32.27 17.06 53.70 40.97 28.92 18.06 85.31%
DPS 6.00 6.00 0.00 25.00 6.00 6.00 0.00 -
NAPS 5.42 5.42 5.42 5.17 5.08 4.93 4.91 6.81%
Adjusted Per Share Value based on latest NOSH - 709,993
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 257.61 170.87 88.03 308.03 227.57 144.72 77.85 122.22%
EPS 28.66 20.32 10.74 33.81 25.80 18.21 11.37 85.31%
DPS 3.78 3.78 0.00 15.74 3.78 3.78 0.00 -
NAPS 3.4121 3.4127 3.4131 3.2551 3.1985 3.1041 3.0908 6.82%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 6.45 7.20 6.70 6.20 6.20 5.60 6.50 -
P/RPS 1.58 2.65 4.79 1.27 1.72 2.44 5.26 -55.18%
P/EPS 14.17 22.31 39.27 11.55 15.13 19.36 35.99 -46.31%
EY 7.06 4.48 2.55 8.66 6.61 5.16 2.78 86.24%
DY 0.93 0.83 0.00 4.03 0.97 1.07 0.00 -
P/NAPS 1.19 1.33 1.24 1.20 1.22 1.14 1.32 -6.68%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 17/05/04 18/02/04 21/11/03 18/08/03 16/05/03 26/02/03 -
Price 6.30 6.25 6.55 6.50 6.10 5.85 6.20 -
P/RPS 1.54 2.30 4.69 1.33 1.69 2.55 5.01 -54.48%
P/EPS 13.84 19.37 38.39 12.10 14.89 20.23 34.33 -45.45%
EY 7.23 5.16 2.60 8.26 6.72 4.94 2.91 83.54%
DY 0.95 0.96 0.00 3.85 0.98 1.03 0.00 -
P/NAPS 1.16 1.15 1.21 1.26 1.20 1.19 1.26 -5.36%

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