[KLK] QoQ Quarter Result on 31-Dec-2002 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- 90.51%
YoY- 67.2%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 907,350 934,213 754,111 877,857 700,549 611,509 525,486 43.87%
PBT 144,265 124,387 119,477 167,372 108,820 75,180 68,661 63.97%
Tax -53,874 -38,840 -42,338 -39,171 -41,526 -13,420 -19,318 98.00%
NP 90,391 85,547 77,139 128,201 67,294 61,760 49,343 49.66%
-
NP to SH 90,391 85,547 77,139 128,201 67,294 61,760 49,343 49.66%
-
Tax Rate 37.34% 31.23% 35.44% 23.40% 38.16% 17.85% 28.14% -
Total Cost 816,959 848,666 676,972 749,656 633,255 549,749 476,143 43.27%
-
Net Worth 3,549,965 3,606,462 3,501,798 3,485,420 2,840,232 3,386,151 3,294,266 5.10%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 134,898 - 42,618 - 99,408 - 42,598 115.49%
Div Payout % 149.24% - 55.25% - 147.72% - 86.33% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 3,549,965 3,606,462 3,501,798 3,485,420 2,840,232 3,386,151 3,294,266 5.10%
NOSH 709,993 709,933 710,303 709,861 710,058 709,885 709,971 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.96% 9.16% 10.23% 14.60% 9.61% 10.10% 9.39% -
ROE 2.55% 2.37% 2.20% 3.68% 2.37% 1.82% 1.50% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 127.80 131.59 106.17 123.67 98.66 86.14 74.02 43.87%
EPS 12.73 12.05 10.86 18.06 9.47 8.70 6.95 49.64%
DPS 19.00 0.00 6.00 0.00 14.00 0.00 6.00 115.49%
NAPS 5.00 5.08 4.93 4.91 4.00 4.77 4.64 5.10%
Adjusted Per Share Value based on latest NOSH - 709,861
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 80.46 82.84 66.87 77.85 62.12 54.23 46.60 43.87%
EPS 8.02 7.59 6.84 11.37 5.97 5.48 4.38 49.61%
DPS 11.96 0.00 3.78 0.00 8.82 0.00 3.78 115.37%
NAPS 3.1481 3.1982 3.1053 3.0908 2.5187 3.0028 2.9213 5.10%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 6.20 6.20 5.60 6.50 6.05 6.50 5.80 -
P/RPS 4.85 4.71 5.27 5.26 6.13 7.55 7.84 -27.37%
P/EPS 48.70 51.45 51.57 35.99 63.84 74.71 83.45 -30.14%
EY 2.05 1.94 1.94 2.78 1.57 1.34 1.20 42.85%
DY 3.06 0.00 1.07 0.00 2.31 0.00 1.03 106.52%
P/NAPS 1.24 1.22 1.14 1.32 1.51 1.36 1.25 -0.53%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 18/08/03 16/05/03 26/02/03 27/11/02 22/08/02 16/05/02 -
Price 6.50 6.10 5.85 6.20 6.40 6.80 6.70 -
P/RPS 5.09 4.64 5.51 5.01 6.49 7.89 9.05 -31.83%
P/EPS 51.06 50.62 53.87 34.33 67.53 78.16 96.40 -34.51%
EY 1.96 1.98 1.86 2.91 1.48 1.28 1.04 52.51%
DY 2.92 0.00 1.03 0.00 2.19 0.00 0.90 119.00%
P/NAPS 1.30 1.20 1.19 1.26 1.60 1.43 1.44 -6.58%

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