[KLK] QoQ Cumulative Quarter Result on 31-Mar-2006 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- 44.42%
YoY- 9.72%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,171,987 3,916,649 2,879,215 1,870,471 1,013,722 3,789,897 2,893,615 -45.16%
PBT 194,223 588,554 462,319 314,731 212,638 585,807 435,170 -41.51%
Tax -38,358 -148,568 -105,948 -66,935 -40,663 -159,305 -116,456 -52.20%
NP 155,865 439,986 356,371 247,796 171,975 426,502 318,714 -37.84%
-
NP to SH 156,112 436,230 353,715 245,869 170,244 421,315 315,684 -37.38%
-
Tax Rate 19.75% 25.24% 22.92% 21.27% 19.12% 27.19% 26.76% -
Total Cost 1,016,122 3,476,663 2,522,844 1,622,675 841,747 3,363,395 2,574,901 -46.10%
-
Net Worth 4,678,390 2,996,241 4,259,915 4,259,930 4,437,135 4,245,696 4,082,552 9.48%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 355,004 70,998 70,998 - 283,993 42,600 -
Div Payout % - 81.38% 20.07% 28.88% - 67.41% 13.49% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 4,678,390 2,996,241 4,259,915 4,259,930 4,437,135 4,245,696 4,082,552 9.48%
NOSH 709,922 710,009 709,985 709,988 709,941 709,982 710,009 -0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.30% 11.23% 12.38% 13.25% 16.96% 11.25% 11.01% -
ROE 3.34% 14.56% 8.30% 5.77% 3.84% 9.92% 7.73% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 165.09 551.63 405.53 263.45 142.79 533.80 407.55 -45.16%
EPS 21.99 40.96 33.21 23.09 23.98 59.34 44.46 -37.37%
DPS 0.00 50.00 10.00 10.00 0.00 40.00 6.00 -
NAPS 6.59 4.22 6.00 6.00 6.25 5.98 5.75 9.48%
Adjusted Per Share Value based on latest NOSH - 710,093
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 103.93 347.32 255.33 165.87 89.90 336.08 256.60 -45.16%
EPS 13.84 38.68 31.37 21.80 15.10 37.36 27.99 -37.38%
DPS 0.00 31.48 6.30 6.30 0.00 25.18 3.78 -
NAPS 4.1487 2.657 3.7776 3.7777 3.9348 3.765 3.6204 9.47%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 13.50 10.90 9.75 9.40 8.40 7.75 6.85 -
P/RPS 8.18 1.98 2.40 3.57 5.88 1.45 1.68 186.44%
P/EPS 61.39 17.74 19.57 27.14 35.03 13.06 15.41 150.67%
EY 1.63 5.64 5.11 3.68 2.85 7.66 6.49 -60.09%
DY 0.00 4.59 1.03 1.06 0.00 5.16 0.88 -
P/NAPS 2.05 2.58 1.63 1.57 1.34 1.30 1.19 43.56%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 22/11/06 23/08/06 24/05/06 22/02/06 23/11/05 30/08/05 -
Price 16.50 13.90 11.50 10.00 9.40 8.00 7.20 -
P/RPS 9.99 2.52 2.84 3.80 6.58 1.50 1.77 216.00%
P/EPS 75.03 22.62 23.08 28.88 39.20 13.48 16.19 177.19%
EY 1.33 4.42 4.33 3.46 2.55 7.42 6.18 -63.98%
DY 0.00 3.60 0.87 1.00 0.00 5.00 0.83 -
P/NAPS 2.50 3.29 1.92 1.67 1.50 1.34 1.25 58.53%

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