[KLK] QoQ Quarter Result on 31-Mar-2002 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Mar-2002 [#2]
Profit Trend
QoQ- -35.65%
YoY- 276.72%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 877,857 700,549 611,509 525,486 631,527 519,882 458,387 54.03%
PBT 167,372 108,820 75,180 68,661 94,458 38,548 18,614 330.68%
Tax -39,171 -41,526 -13,420 -19,318 -17,782 -21,036 -4,118 347.09%
NP 128,201 67,294 61,760 49,343 76,676 17,512 14,496 325.96%
-
NP to SH 128,201 67,294 61,760 49,343 76,676 17,512 14,496 325.96%
-
Tax Rate 23.40% 38.16% 17.85% 28.14% 18.83% 54.57% 22.12% -
Total Cost 749,656 633,255 549,749 476,143 554,851 502,370 443,891 41.68%
-
Net Worth 3,485,420 2,840,232 3,386,151 3,294,266 3,244,530 3,190,445 3,169,223 6.52%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 99,408 - 42,598 - 63,808 - -
Div Payout % - 147.72% - 86.33% - 364.37% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 3,485,420 2,840,232 3,386,151 3,294,266 3,244,530 3,190,445 3,169,223 6.52%
NOSH 709,861 710,058 709,885 709,971 709,962 708,987 710,588 -0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 14.60% 9.61% 10.10% 9.39% 12.14% 3.37% 3.16% -
ROE 3.68% 2.37% 1.82% 1.50% 2.36% 0.55% 0.46% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 123.67 98.66 86.14 74.02 88.95 73.33 64.51 54.13%
EPS 18.06 9.47 8.70 6.95 10.80 2.47 2.04 326.25%
DPS 0.00 14.00 0.00 6.00 0.00 9.00 0.00 -
NAPS 4.91 4.00 4.77 4.64 4.57 4.50 4.46 6.59%
Adjusted Per Share Value based on latest NOSH - 709,971
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 77.85 62.12 54.23 46.60 56.00 46.10 40.65 54.03%
EPS 11.37 5.97 5.48 4.38 6.80 1.55 1.29 325.00%
DPS 0.00 8.82 0.00 3.78 0.00 5.66 0.00 -
NAPS 3.0908 2.5187 3.0028 2.9213 2.8772 2.8292 2.8104 6.52%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 6.50 6.05 6.50 5.80 5.30 5.00 4.84 -
P/RPS 5.26 6.13 7.55 7.84 5.96 6.82 7.50 -21.01%
P/EPS 35.99 63.84 74.71 83.45 49.07 202.43 237.25 -71.45%
EY 2.78 1.57 1.34 1.20 2.04 0.49 0.42 251.31%
DY 0.00 2.31 0.00 1.03 0.00 1.80 0.00 -
P/NAPS 1.32 1.51 1.36 1.25 1.16 1.11 1.09 13.57%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 22/08/02 16/05/02 26/02/02 26/11/01 22/08/01 -
Price 6.20 6.40 6.80 6.70 5.40 5.15 5.30 -
P/RPS 5.01 6.49 7.89 9.05 6.07 7.02 8.22 -28.04%
P/EPS 34.33 67.53 78.16 96.40 50.00 208.50 259.80 -73.96%
EY 2.91 1.48 1.28 1.04 2.00 0.48 0.38 287.07%
DY 0.00 2.19 0.00 0.90 0.00 1.75 0.00 -
P/NAPS 1.26 1.60 1.43 1.44 1.18 1.14 1.19 3.87%

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