[KLK] QoQ Quarter Result on 30-Sep-2007 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 77.92%
YoY- 219.14%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,029,069 1,895,549 1,779,511 1,509,056 1,351,719 1,034,865 1,171,987 44.23%
PBT 364,210 340,259 372,616 327,071 193,698 171,466 194,223 52.12%
Tax -101,945 -89,560 -69,248 -54,673 -36,143 -42,835 -38,358 91.98%
NP 262,265 250,699 303,368 272,398 157,555 128,631 155,865 41.51%
-
NP to SH 245,360 236,655 291,136 263,336 148,009 126,697 156,112 35.21%
-
Tax Rate 27.99% 26.32% 18.58% 16.72% 18.66% 24.98% 19.75% -
Total Cost 1,766,804 1,644,850 1,476,143 1,236,658 1,194,164 906,234 1,016,122 44.64%
-
Net Worth 5,239,458 5,069,657 5,143,331 4,919,580 4,653,232 4,567,480 4,678,390 7.85%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 159,758 - 425,937 - 106,468 - -
Div Payout % - 67.51% - 161.75% - 84.03% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 5,239,458 5,069,657 5,143,331 4,919,580 4,653,232 4,567,480 4,678,390 7.85%
NOSH 1,064,930 1,065,054 1,064,871 1,064,844 1,064,812 1,064,680 709,922 31.07%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.93% 13.23% 17.05% 18.05% 11.66% 12.43% 13.30% -
ROE 4.68% 4.67% 5.66% 5.35% 3.18% 2.77% 3.34% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 190.54 177.98 167.11 141.72 126.94 97.20 165.09 10.03%
EPS 23.04 22.22 27.34 24.73 13.90 11.90 21.99 3.16%
DPS 0.00 15.00 0.00 40.00 0.00 10.00 0.00 -
NAPS 4.92 4.76 4.83 4.62 4.37 4.29 6.59 -17.71%
Adjusted Per Share Value based on latest NOSH - 1,064,844
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 179.94 168.09 157.80 133.82 119.87 91.77 103.93 44.23%
EPS 21.76 20.99 25.82 23.35 13.13 11.24 13.84 35.24%
DPS 0.00 14.17 0.00 37.77 0.00 9.44 0.00 -
NAPS 4.6463 4.4957 4.561 4.3626 4.1264 4.0504 4.1487 7.85%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 17.60 16.20 17.40 13.20 12.90 12.00 13.50 -
P/RPS 9.24 9.10 10.41 9.31 10.16 12.35 8.18 8.47%
P/EPS 76.39 72.91 63.64 53.38 92.81 100.84 61.39 15.70%
EY 1.31 1.37 1.57 1.87 1.08 0.99 1.63 -13.56%
DY 0.00 0.93 0.00 3.03 0.00 0.83 0.00 -
P/NAPS 3.58 3.40 3.60 2.86 2.95 2.80 2.05 45.06%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 21/05/08 20/02/08 20/11/07 22/08/07 23/05/07 14/02/07 -
Price 11.90 17.90 18.70 16.30 11.60 13.50 16.50 -
P/RPS 6.25 10.06 11.19 11.50 9.14 13.89 9.99 -26.87%
P/EPS 51.65 80.56 68.40 65.91 83.45 113.45 75.03 -22.05%
EY 1.94 1.24 1.46 1.52 1.20 0.88 1.33 28.64%
DY 0.00 0.84 0.00 2.45 0.00 0.74 0.00 -
P/NAPS 2.42 3.76 3.87 3.53 2.65 3.15 2.50 -2.14%

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