[KLK] QoQ Cumulative Quarter Result on 31-Dec-2000 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
21-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
31-Dec-2000 [#1]
Profit Trend
QoQ- -71.71%
YoY- -22.93%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 2,041,614 1,521,732 1,063,345 585,491 2,224,096 1,672,034 1,180,818 44.00%
PBT 106,559 68,011 49,397 71,905 290,079 212,982 174,498 -28.00%
Tax -45,359 -24,323 -20,205 -14,792 -88,199 -57,501 -46,304 -1.36%
NP 61,200 43,688 29,192 57,113 201,880 155,481 128,194 -38.88%
-
NP to SH 61,200 43,688 29,192 57,113 201,880 155,481 128,194 -38.88%
-
Tax Rate 42.57% 35.76% 40.90% 20.57% 30.41% 27.00% 26.54% -
Total Cost 1,980,414 1,478,044 1,034,153 528,378 2,022,216 1,516,553 1,052,624 52.34%
-
Net Worth 3,194,895 3,168,267 3,167,793 3,260,555 3,216,730 3,260,200 3,288,300 -1.90%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 106,496 - 42,616 - 142,018 - - -
Div Payout % 174.01% - 145.99% - 70.35% - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 3,194,895 3,168,267 3,167,793 3,260,555 3,216,730 3,260,200 3,288,300 -1.90%
NOSH 709,976 710,373 710,267 710,360 710,094 710,283 710,216 -0.02%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 3.00% 2.87% 2.75% 9.75% 9.08% 9.30% 10.86% -
ROE 1.92% 1.38% 0.92% 1.75% 6.28% 4.77% 3.90% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 287.56 214.22 149.71 82.42 313.21 235.40 166.26 44.03%
EPS 8.62 6.15 4.11 8.04 28.43 21.89 18.05 -38.87%
DPS 15.00 0.00 6.00 0.00 20.00 0.00 0.00 -
NAPS 4.50 4.46 4.46 4.59 4.53 4.59 4.63 -1.87%
Adjusted Per Share Value based on latest NOSH - 710,360
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 181.05 134.95 94.30 51.92 197.23 148.27 104.71 44.01%
EPS 5.43 3.87 2.59 5.06 17.90 13.79 11.37 -38.87%
DPS 9.44 0.00 3.78 0.00 12.59 0.00 0.00 -
NAPS 2.8332 2.8096 2.8092 2.8914 2.8526 2.8911 2.916 -1.90%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 5.00 4.84 4.80 4.54 5.30 5.50 5.00 -
P/RPS 1.74 2.26 3.21 5.51 1.69 2.34 3.01 -30.58%
P/EPS 58.00 78.70 116.79 56.47 18.64 25.13 27.70 63.59%
EY 1.72 1.27 0.86 1.77 5.36 3.98 3.61 -38.97%
DY 3.00 0.00 1.25 0.00 3.77 0.00 0.00 -
P/NAPS 1.11 1.09 1.08 0.99 1.17 1.20 1.08 1.84%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/11/01 22/08/01 23/05/01 21/02/01 28/11/00 29/08/00 26/05/00 -
Price 5.15 5.30 4.62 4.50 4.56 5.30 5.20 -
P/RPS 1.79 2.47 3.09 5.46 1.46 2.25 3.13 -31.07%
P/EPS 59.74 86.18 112.41 55.97 16.04 24.21 28.81 62.53%
EY 1.67 1.16 0.89 1.79 6.23 4.13 3.47 -38.56%
DY 2.91 0.00 1.30 0.00 4.39 0.00 0.00 -
P/NAPS 1.14 1.19 1.04 0.98 1.01 1.15 1.12 1.18%

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