[KLK] QoQ Quarter Result on 31-Mar-2013 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -19.65%
YoY- -2.44%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,494,152 2,414,800 2,176,018 2,235,550 2,320,957 2,419,628 2,603,179 -2.80%
PBT 377,723 332,707 228,890 284,560 353,610 472,770 312,859 13.34%
Tax -75,263 -62,292 -30,141 -59,073 -81,291 -42,432 -71,556 3.41%
NP 302,460 270,415 198,749 225,487 272,319 430,338 241,303 16.20%
-
NP to SH 292,684 258,005 189,162 209,657 260,919 422,266 233,085 16.34%
-
Tax Rate 19.93% 18.72% 13.17% 20.76% 22.99% 8.98% 22.87% -
Total Cost 2,191,692 2,144,385 1,977,269 2,010,063 2,048,638 1,989,290 2,361,876 -4.85%
-
Net Worth 7,859,446 7,529,307 7,156,569 7,188,518 7,454,759 7,113,970 6,783,831 10.27%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 372,737 - 159,744 - 532,482 - -
Div Payout % - 144.47% - 76.19% - 126.10% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 7,859,446 7,529,307 7,156,569 7,188,518 7,454,759 7,113,970 6,783,831 10.27%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.13% 11.20% 9.13% 10.09% 11.73% 17.79% 9.27% -
ROE 3.72% 3.43% 2.64% 2.92% 3.50% 5.94% 3.44% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 234.20 226.75 204.33 209.92 217.94 227.20 244.44 -2.80%
EPS 27.50 24.20 17.80 19.70 24.50 39.65 21.89 16.37%
DPS 0.00 35.00 0.00 15.00 0.00 50.00 0.00 -
NAPS 7.38 7.07 6.72 6.75 7.00 6.68 6.37 10.27%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 221.18 214.14 192.97 198.25 205.82 214.57 230.85 -2.80%
EPS 25.95 22.88 16.77 18.59 23.14 37.45 20.67 16.32%
DPS 0.00 33.05 0.00 14.17 0.00 47.22 0.00 -
NAPS 6.9697 6.6769 6.3464 6.3747 6.6108 6.3086 6.0158 10.28%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 24.90 22.60 21.72 20.92 24.00 22.06 22.94 -
P/RPS 10.63 9.97 10.63 9.97 11.01 9.71 9.38 8.67%
P/EPS 90.60 93.29 122.28 106.26 97.96 55.64 104.81 -9.23%
EY 1.10 1.07 0.82 0.94 1.02 1.80 0.95 10.23%
DY 0.00 1.55 0.00 0.72 0.00 2.27 0.00 -
P/NAPS 3.37 3.20 3.23 3.10 3.43 3.30 3.60 -4.29%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 20/11/13 20/08/13 22/05/13 20/02/13 21/11/12 29/08/12 -
Price 24.50 24.00 21.24 21.70 21.32 20.56 23.24 -
P/RPS 10.46 10.58 10.40 10.34 9.78 9.05 9.51 6.53%
P/EPS 89.15 99.06 119.58 110.23 87.02 51.85 106.18 -10.97%
EY 1.12 1.01 0.84 0.91 1.15 1.93 0.94 12.35%
DY 0.00 1.46 0.00 0.69 0.00 2.43 0.00 -
P/NAPS 3.32 3.39 3.16 3.21 3.05 3.08 3.65 -6.10%

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