[KLK] QoQ Cumulative Quarter Result on 31-Mar-2007 [#2]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

23-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Sep-2007

Quarter

31-Mar-2007 [#2]

Profit Trend

QoQ- 81.16%

YoY- 15.02%

Quarter Report

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Cumulative Result
Revenue	1,779,511	5,067,627	3,558,571	2,206,852	1,171,987	3,916,649	2,879,215	-27.37%
YoY %	-64.88%	42.41%	61.25%	88.30%	-70.08%	36.03%	-	-
Horiz. %	61.81%	176.01%	123.60%	76.65%	40.71%	136.03%	100.00%	-
PBT	372,616	886,458	559,387	365,689	194,223	588,554	462,319	-13.36%
YoY %	-57.97%	58.47%	52.97%	88.28%	-67.00%	27.30%	-	-
Horiz. %	80.60%	191.74%	121.00%	79.10%	42.01%	127.30%	100.00%	-
Tax	-69,248	-172,009	-117,336	-81,193	-38,358	-148,568	-105,948	-24.62%
YoY %	59.74%	-46.60%	-44.51%	-111.67%	74.18%	-40.23%	-	-
Horiz. %	65.36%	162.35%	110.75%	76.63%	36.20%	140.23%	100.00%	-
NP	303,368	714,449	442,051	284,496	155,865	439,986	356,371	-10.15%
YoY %	-57.54%	61.62%	55.38%	82.53%	-64.58%	23.46%	-	-
Horiz. %	85.13%	200.48%	124.04%	79.83%	43.74%	123.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	291,136	694,154	430,818	282,809	156,112	436,230	353,715	-12.14%
YoY %	-58.06%	61.12%	52.34%	81.16%	-64.21%	23.33%	-	-
Horiz. %	82.31%	196.25%	121.80%	79.95%	44.13%	123.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.58%	19.40%	20.98%	22.20%	19.75%	25.24%	22.92%	-
YoY %	-4.23%	-7.53%	-5.50%	12.41%	-21.75%	10.12%	-	-
Horiz. %	81.06%	84.64%	91.54%	96.86%	86.17%	110.12%	100.00%	-
Total Cost	1,476,143	4,353,178	3,116,520	1,922,356	1,016,122	3,476,663	2,522,844	-29.97%
YoY %	-66.09%	39.68%	62.12%	89.19%	-70.77%	37.81%	-	-
Horiz. %	58.51%	172.55%	123.53%	76.20%	40.28%	137.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,143,331	4,920,207	4,654,325	4,567,961	4,678,390	2,996,241	4,259,915	13.34%
YoY %	4.53%	5.71%	1.89%	-2.36%	56.14%	-29.66%	-	-
Horiz. %	120.74%	115.50%	109.26%	107.23%	109.82%	70.34%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	-	532,490	106,506	106,479	-	355,004	70,998	-
YoY %	-	399.96%	0.03%	0.00%	-	400.02%	-	-
Horiz. %	-	750.01%	150.01%	149.97%	-	500.02%	100.00%	-
Div Payout %	-	76.71%	24.72%	37.65%	-	81.38%	20.07%	-
YoY %	-	210.32%	-34.34%	0.00%	-	305.48%	-	-
Horiz. %	-	382.21%	123.17%	187.59%	-	405.48%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	5,143,331	4,920,207	4,654,325	4,567,961	4,678,390	2,996,241	4,259,915	13.34%
YoY %	4.53%	5.71%	1.89%	-2.36%	56.14%	-29.66%	-	-
Horiz. %	120.74%	115.50%	109.26%	107.23%	109.82%	70.34%	100.00%	-
NOSH	1,064,871	1,064,980	1,065,063	1,064,792	709,922	710,009	709,985	30.93%
YoY %	-0.01%	-0.01%	0.03%	49.99%	-0.01%	0.00%	-	-
Horiz. %	149.98%	150.00%	150.01%	149.97%	99.99%	100.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	17.05%	14.10%	12.42%	12.89%	13.30%	11.23%	12.38%	-
YoY %	20.92%	13.53%	-3.65%	-3.08%	18.43%	-9.29%	-	-
Horiz. %	137.72%	113.89%	100.32%	104.12%	107.43%	90.71%	100.00%	-
ROE	5.66%	14.11%	9.26%	6.19%	3.34%	14.56%	8.30%	-
YoY %	-59.89%	52.38%	49.60%	85.33%	-77.06%	75.42%	-	-
Horiz. %	68.19%	170.00%	111.57%	74.58%	40.24%	175.42%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	167.11	475.84	334.12	207.26	165.09	551.63	405.53	-44.53%
YoY %	-64.88%	42.42%	61.21%	25.54%	-70.07%	36.03%	-	-
Horiz. %	41.21%	117.34%	82.39%	51.11%	40.71%	136.03%	100.00%	-
EPS	27.34	65.18	40.45	26.56	21.99	40.96	33.21	-12.13%
YoY %	-58.05%	61.14%	52.30%	20.78%	-46.31%	23.34%	-	-
Horiz. %	82.32%	196.27%	121.80%	79.98%	66.21%	123.34%	100.00%	-
DPS	0.00	50.00	10.00	10.00	0.00	50.00	10.00	-
YoY %	0.00%	400.00%	0.00%	0.00%	0.00%	400.00%	-	-
Horiz. %	0.00%	500.00%	100.00%	100.00%	0.00%	500.00%	100.00%	-
NAPS	4.83	4.62	4.37	4.29	6.59	4.22	6.00	-13.42%
YoY %	4.55%	5.72%	1.86%	-34.90%	56.16%	-29.67%	-	-
Horiz. %	80.50%	77.00%	72.83%	71.50%	109.83%	70.33%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,680
RPS	157.80	449.39	315.57	195.70	103.93	347.32	255.33	-27.38%
YoY %	-64.89%	42.41%	61.25%	88.30%	-70.08%	36.03%	-	-
Horiz. %	61.80%	176.00%	123.59%	76.65%	40.70%	136.03%	100.00%	-
EPS	25.82	61.56	38.20	25.08	13.84	38.68	31.37	-12.14%
YoY %	-58.06%	61.15%	52.31%	81.21%	-64.22%	23.30%	-	-
Horiz. %	82.31%	196.24%	121.77%	79.95%	44.12%	123.30%	100.00%	-
DPS	0.00	47.22	9.44	9.44	0.00	31.48	6.30	-
YoY %	0.00%	400.21%	0.00%	0.00%	0.00%	399.68%	-	-
Horiz. %	0.00%	749.52%	149.84%	149.84%	0.00%	499.68%	100.00%	-
NAPS	4.561	4.3632	4.1274	4.0508	4.1487	2.657	3.7776	13.34%
YoY %	4.53%	5.71%	1.89%	-2.36%	56.14%	-29.66%	-	-
Horiz. %	120.74%	115.50%	109.26%	107.23%	109.82%	70.34%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	17.40	13.20	12.90	12.00	13.50	10.90	9.75	-
P/RPS	10.41	2.77	3.86	5.79	8.18	1.98	2.40	165.25%
YoY %	275.81%	-28.24%	-33.33%	-29.22%	313.13%	-17.50%	-	-
Horiz. %	433.75%	115.42%	160.83%	241.25%	340.83%	82.50%	100.00%	-
P/EPS	63.64	20.25	31.89	45.18	61.39	17.74	19.57	119.02%
YoY %	214.27%	-36.50%	-29.42%	-26.40%	246.05%	-9.35%	-	-
Horiz. %	325.19%	103.47%	162.95%	230.86%	313.69%	90.65%	100.00%	-
EY	1.57	4.94	3.14	2.21	1.63	5.64	5.11	-54.36%
YoY %	-68.22%	57.32%	42.08%	35.58%	-71.10%	10.37%	-	-
Horiz. %	30.72%	96.67%	61.45%	43.25%	31.90%	110.37%	100.00%	-
DY	0.00	3.79	0.78	0.83	0.00	4.59	1.03	-
YoY %	0.00%	385.90%	-6.02%	0.00%	0.00%	345.63%	-	-
Horiz. %	0.00%	367.96%	75.73%	80.58%	0.00%	445.63%	100.00%	-
P/NAPS	3.60	2.86	2.95	2.80	2.05	2.58	1.63	69.34%
YoY %	25.87%	-3.05%	5.36%	36.59%	-20.54%	58.28%	-	-
Horiz. %	220.86%	175.46%	180.98%	171.78%	125.77%	158.28%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	20/02/08	20/11/07	22/08/07	23/05/07	14/02/07	22/11/06	23/08/06	-
Price	18.70	16.30	11.60	13.50	16.50	13.90	11.50	-
P/RPS	11.19	3.43	3.47	6.51	9.99	2.52	2.84	148.84%
YoY %	226.24%	-1.15%	-46.70%	-34.83%	296.43%	-11.27%	-	-
Horiz. %	394.01%	120.77%	122.18%	229.23%	351.76%	88.73%	100.00%	-
P/EPS	68.40	25.01	28.68	50.83	75.03	22.62	23.08	105.91%
YoY %	173.49%	-12.80%	-43.58%	-32.25%	231.70%	-1.99%	-	-
Horiz. %	296.36%	108.36%	124.26%	220.23%	325.09%	98.01%	100.00%	-
EY	1.46	4.00	3.49	1.97	1.33	4.42	4.33	-51.45%
YoY %	-63.50%	14.61%	77.16%	48.12%	-69.91%	2.08%	-	-
Horiz. %	33.72%	92.38%	80.60%	45.50%	30.72%	102.08%	100.00%	-
DY	0.00	3.07	0.86	0.74	0.00	3.60	0.87	-
YoY %	0.00%	256.98%	16.22%	0.00%	0.00%	313.79%	-	-
Horiz. %	0.00%	352.87%	98.85%	85.06%	0.00%	413.79%	100.00%	-
P/NAPS	3.87	3.53	2.65	3.15	2.50	3.29	1.92	59.36%
YoY %	9.63%	33.21%	-15.87%	26.00%	-24.01%	71.35%	-	-
Horiz. %	201.56%	183.85%	138.02%	164.06%	130.21%	171.35%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos