[KLK] QoQ Cumulative Quarter Result on 31-Dec-2001 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Dec-2001 [#1]
Profit Trend
QoQ- 25.29%
YoY- 34.25%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 2,469,071 1,768,522 1,157,013 631,527 2,041,614 1,521,732 1,063,345 75.26%
PBT 347,119 238,299 163,119 94,458 106,559 68,011 49,397 266.44%
Tax -92,046 -50,520 -37,100 -17,782 -45,359 -24,323 -20,205 174.55%
NP 255,073 187,779 126,019 76,676 61,200 43,688 29,192 323.67%
-
NP to SH 255,073 187,779 126,019 76,676 61,200 43,688 29,192 323.67%
-
Tax Rate 26.52% 21.20% 22.74% 18.83% 42.57% 35.76% 40.90% -
Total Cost 2,213,998 1,580,743 1,030,994 554,851 1,980,414 1,478,044 1,034,153 66.03%
-
Net Worth 3,343,989 3,386,411 3,294,243 3,244,530 3,194,895 3,168,267 3,167,793 3.67%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 141,995 - 42,597 - 106,496 - 42,616 122.91%
Div Payout % 55.67% - 33.80% - 174.01% - 145.99% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 3,343,989 3,386,411 3,294,243 3,244,530 3,194,895 3,168,267 3,167,793 3.67%
NOSH 709,976 709,939 709,966 709,962 709,976 710,373 710,267 -0.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 10.33% 10.62% 10.89% 12.14% 3.00% 2.87% 2.75% -
ROE 7.63% 5.55% 3.83% 2.36% 1.92% 1.38% 0.92% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 347.77 249.11 162.97 88.95 287.56 214.22 149.71 75.30%
EPS 35.92 26.45 17.75 10.80 8.62 6.15 4.11 323.73%
DPS 20.00 0.00 6.00 0.00 15.00 0.00 6.00 122.98%
NAPS 4.71 4.77 4.64 4.57 4.50 4.46 4.46 3.69%
Adjusted Per Share Value based on latest NOSH - 709,962
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 224.67 160.92 105.28 57.46 185.77 138.47 96.76 75.25%
EPS 23.21 17.09 11.47 6.98 5.57 3.98 2.66 323.27%
DPS 12.92 0.00 3.88 0.00 9.69 0.00 3.88 122.82%
NAPS 3.0428 3.0814 2.9975 2.9523 2.9071 2.8829 2.8825 3.67%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 6.05 6.50 5.80 5.30 5.00 4.84 4.80 -
P/RPS 1.74 2.61 3.56 5.96 1.74 2.26 3.21 -33.49%
P/EPS 16.84 24.57 32.68 49.07 58.00 78.70 116.79 -72.47%
EY 5.94 4.07 3.06 2.04 1.72 1.27 0.86 262.25%
DY 3.31 0.00 1.03 0.00 3.00 0.00 1.25 91.28%
P/NAPS 1.28 1.36 1.25 1.16 1.11 1.09 1.08 11.98%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 22/08/02 16/05/02 26/02/02 26/11/01 22/08/01 23/05/01 -
Price 6.40 6.80 6.70 5.40 5.15 5.30 4.62 -
P/RPS 1.84 2.73 4.11 6.07 1.79 2.47 3.09 -29.19%
P/EPS 17.81 25.71 37.75 50.00 59.74 86.18 112.41 -70.68%
EY 5.61 3.89 2.65 2.00 1.67 1.16 0.89 240.84%
DY 3.13 0.00 0.90 0.00 2.91 0.00 1.30 79.54%
P/NAPS 1.36 1.43 1.44 1.18 1.14 1.19 1.04 19.56%

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