[KLK] QoQ Quarter Result on 31-Dec-2007 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- 10.56%
YoY- 86.49%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,151,296 2,029,069 1,895,549 1,779,511 1,509,056 1,351,719 1,034,865 62.66%
PBT 368,396 364,210 340,259 372,616 327,071 193,698 171,466 66.27%
Tax -95,223 -101,945 -89,560 -69,248 -54,673 -36,143 -42,835 70.08%
NP 273,173 262,265 250,699 303,368 272,398 157,555 128,631 64.99%
-
NP to SH 267,502 245,360 236,655 291,136 263,336 148,009 126,697 64.35%
-
Tax Rate 25.85% 27.99% 26.32% 18.58% 16.72% 18.66% 24.98% -
Total Cost 1,878,123 1,766,804 1,644,850 1,476,143 1,236,658 1,194,164 906,234 62.33%
-
Net Worth 5,537,461 5,239,458 5,069,657 5,143,331 4,919,580 4,653,232 4,567,480 13.65%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 585,693 - 159,758 - 425,937 - 106,468 210.65%
Div Payout % 218.95% - 67.51% - 161.75% - 84.03% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 5,537,461 5,239,458 5,069,657 5,143,331 4,919,580 4,653,232 4,567,480 13.65%
NOSH 1,064,896 1,064,930 1,065,054 1,064,871 1,064,844 1,064,812 1,064,680 0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 12.70% 12.93% 13.23% 17.05% 18.05% 11.66% 12.43% -
ROE 4.83% 4.68% 4.67% 5.66% 5.35% 3.18% 2.77% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 202.02 190.54 177.98 167.11 141.72 126.94 97.20 62.64%
EPS 25.12 23.04 22.22 27.34 24.73 13.90 11.90 64.33%
DPS 55.00 0.00 15.00 0.00 40.00 0.00 10.00 210.61%
NAPS 5.20 4.92 4.76 4.83 4.62 4.37 4.29 13.64%
Adjusted Per Share Value based on latest NOSH - 1,064,871
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 190.77 179.94 168.09 157.80 133.82 119.87 91.77 62.66%
EPS 23.72 21.76 20.99 25.82 23.35 13.13 11.24 64.30%
DPS 51.94 0.00 14.17 0.00 37.77 0.00 9.44 210.69%
NAPS 4.9105 4.6463 4.4957 4.561 4.3626 4.1264 4.0504 13.65%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 9.60 17.60 16.20 17.40 13.20 12.90 12.00 -
P/RPS 4.75 9.24 9.10 10.41 9.31 10.16 12.35 -47.02%
P/EPS 38.22 76.39 72.91 63.64 53.38 92.81 100.84 -47.53%
EY 2.62 1.31 1.37 1.57 1.87 1.08 0.99 90.98%
DY 5.73 0.00 0.93 0.00 3.03 0.00 0.83 261.29%
P/NAPS 1.85 3.58 3.40 3.60 2.86 2.95 2.80 -24.08%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 18/08/08 21/05/08 20/02/08 20/11/07 22/08/07 23/05/07 -
Price 8.00 11.90 17.90 18.70 16.30 11.60 13.50 -
P/RPS 3.96 6.25 10.06 11.19 11.50 9.14 13.89 -56.58%
P/EPS 31.85 51.65 80.56 68.40 65.91 83.45 113.45 -57.02%
EY 3.14 1.94 1.24 1.46 1.52 1.20 0.88 132.96%
DY 6.88 0.00 0.84 0.00 2.45 0.00 0.74 340.35%
P/NAPS 1.54 2.42 3.76 3.87 3.53 2.65 3.15 -37.85%

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