[KLK] QoQ Cumulative Quarter Result on 30-Sep-2006 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- 23.33%
YoY- 3.54%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 3,558,571 2,206,852 1,171,987 3,916,649 2,879,215 1,870,471 1,013,722 131.51%
PBT 559,387 365,689 194,223 588,554 462,319 314,731 212,638 90.90%
Tax -117,336 -81,193 -38,358 -148,568 -105,948 -66,935 -40,663 103.07%
NP 442,051 284,496 155,865 439,986 356,371 247,796 171,975 87.97%
-
NP to SH 430,818 282,809 156,112 436,230 353,715 245,869 170,244 86.01%
-
Tax Rate 20.98% 22.20% 19.75% 25.24% 22.92% 21.27% 19.12% -
Total Cost 3,116,520 1,922,356 1,016,122 3,476,663 2,522,844 1,622,675 841,747 139.90%
-
Net Worth 4,654,325 4,567,961 4,678,390 2,996,241 4,259,915 4,259,930 4,437,135 3.24%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 106,506 106,479 - 355,004 70,998 70,998 - -
Div Payout % 24.72% 37.65% - 81.38% 20.07% 28.88% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 4,654,325 4,567,961 4,678,390 2,996,241 4,259,915 4,259,930 4,437,135 3.24%
NOSH 1,065,063 1,064,792 709,922 710,009 709,985 709,988 709,941 31.14%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.42% 12.89% 13.30% 11.23% 12.38% 13.25% 16.96% -
ROE 9.26% 6.19% 3.34% 14.56% 8.30% 5.77% 3.84% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 334.12 207.26 165.09 551.63 405.53 263.45 142.79 76.52%
EPS 40.45 26.56 21.99 40.96 33.21 23.09 23.98 41.83%
DPS 10.00 10.00 0.00 50.00 10.00 10.00 0.00 -
NAPS 4.37 4.29 6.59 4.22 6.00 6.00 6.25 -21.27%
Adjusted Per Share Value based on latest NOSH - 710,111
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 315.57 195.70 103.93 347.32 255.33 165.87 89.90 131.50%
EPS 38.20 25.08 13.84 38.68 31.37 21.80 15.10 85.97%
DPS 9.44 9.44 0.00 31.48 6.30 6.30 0.00 -
NAPS 4.1274 4.0508 4.1487 2.657 3.7776 3.7777 3.9348 3.24%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 12.90 12.00 13.50 10.90 9.75 9.40 8.40 -
P/RPS 3.86 5.79 8.18 1.98 2.40 3.57 5.88 -24.52%
P/EPS 31.89 45.18 61.39 17.74 19.57 27.14 35.03 -6.08%
EY 3.14 2.21 1.63 5.64 5.11 3.68 2.85 6.69%
DY 0.78 0.83 0.00 4.59 1.03 1.06 0.00 -
P/NAPS 2.95 2.80 2.05 2.58 1.63 1.57 1.34 69.47%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 23/05/07 14/02/07 22/11/06 23/08/06 24/05/06 22/02/06 -
Price 11.60 13.50 16.50 13.90 11.50 10.00 9.40 -
P/RPS 3.47 6.51 9.99 2.52 2.84 3.80 6.58 -34.80%
P/EPS 28.68 50.83 75.03 22.62 23.08 28.88 39.20 -18.85%
EY 3.49 1.97 1.33 4.42 4.33 3.46 2.55 23.34%
DY 0.86 0.74 0.00 3.60 0.87 1.00 0.00 -
P/NAPS 2.65 3.15 2.50 3.29 1.92 1.67 1.50 46.29%

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