[KLK] QoQ Cumulative Quarter Result on 31-Mar-2011 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 122.9%
YoY- 48.12%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,923,177 10,743,252 7,743,594 4,791,337 2,422,980 7,490,626 5,475,985 -34.11%
PBT 463,205 2,066,205 1,466,956 896,112 392,279 1,382,832 949,545 -37.95%
Tax -105,395 -420,674 -297,295 -181,842 -74,827 -315,562 -209,437 -36.65%
NP 357,810 1,645,531 1,169,661 714,270 317,452 1,067,270 740,108 -38.31%
-
NP to SH 340,985 1,571,413 1,110,799 678,040 304,186 1,012,340 701,295 -38.08%
-
Tax Rate 22.75% 20.36% 20.27% 20.29% 19.07% 22.82% 22.06% -
Total Cost 2,565,367 9,097,721 6,573,933 4,077,067 2,105,528 6,423,356 4,735,877 -33.47%
-
Net Worth 7,348,263 7,071,145 6,784,074 6,357,623 6,305,256 6,006,309 5,761,588 17.55%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 905,191 159,750 159,739 - 638,969 159,748 -
Div Payout % - 57.60% 14.38% 23.56% - 63.12% 22.78% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 7,348,263 7,071,145 6,784,074 6,357,623 6,305,256 6,006,309 5,761,588 17.55%
NOSH 1,064,965 1,064,931 1,065,003 1,064,928 1,065,077 1,064,948 1,064,988 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 12.24% 15.32% 15.10% 14.91% 13.10% 14.25% 13.52% -
ROE 4.64% 22.22% 16.37% 10.66% 4.82% 16.85% 12.17% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 274.49 1,008.82 727.10 449.92 227.49 703.38 514.18 -34.11%
EPS 32.02 147.56 104.30 63.67 28.56 95.06 65.85 -38.08%
DPS 0.00 85.00 15.00 15.00 0.00 60.00 15.00 -
NAPS 6.90 6.64 6.37 5.97 5.92 5.64 5.41 17.55%
Adjusted Per Share Value based on latest NOSH - 1,065,111
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 265.99 977.56 704.61 435.98 220.47 681.59 498.28 -34.11%
EPS 31.03 142.99 101.07 61.70 27.68 92.12 63.81 -38.07%
DPS 0.00 82.37 14.54 14.54 0.00 58.14 14.54 -
NAPS 6.6864 6.4342 6.173 5.785 5.7373 5.4653 5.2426 17.55%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 22.70 21.10 22.16 21.20 22.10 17.00 16.42 -
P/RPS 8.27 2.09 3.05 4.71 9.71 2.42 3.19 88.38%
P/EPS 70.90 14.30 21.25 33.30 77.38 17.88 24.94 100.29%
EY 1.41 6.99 4.71 3.00 1.29 5.59 4.01 -50.08%
DY 0.00 4.03 0.68 0.71 0.00 3.53 0.91 -
P/NAPS 3.29 3.18 3.48 3.55 3.73 3.01 3.04 5.39%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 23/11/11 16/08/11 25/05/11 23/02/11 29/11/10 18/08/10 -
Price 23.64 21.38 21.10 21.50 21.08 19.98 16.90 -
P/RPS 8.61 2.12 2.90 4.78 9.27 2.84 3.29 89.57%
P/EPS 73.83 14.49 20.23 33.77 73.81 21.02 25.66 101.90%
EY 1.35 6.90 4.94 2.96 1.35 4.76 3.90 -50.60%
DY 0.00 3.98 0.71 0.70 0.00 3.00 0.89 -
P/NAPS 3.43 3.22 3.31 3.60 3.56 3.54 3.12 6.50%

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