[KLK] QoQ TTM Result on 30-Jun-2010 [#3]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

18-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Sep-2010

Quarter

30-Jun-2010 [#3]

Profit Trend

QoQ- 5.98%

YoY- 48.53%

Quarter Report

3rd Quarterly Report 2010.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	8,632,946	8,165,890	7,490,626	7,275,559	6,985,883	6,523,142	6,658,308	18.92%
YoY %	5.72%	9.01%	2.96%	4.15%	7.09%	-2.03%	-	-
Horiz. %	129.66%	122.64%	112.50%	109.27%	104.92%	97.97%	100.00%	-
PBT	1,650,010	1,445,641	1,382,832	1,292,364	1,211,094	1,069,738	887,362	51.27%
YoY %	14.14%	4.54%	7.00%	6.71%	13.21%	20.55%	-	-
Horiz. %	185.95%	162.91%	155.84%	145.64%	136.48%	120.55%	100.00%	-
Tax	-352,291	-316,522	-315,562	-295,072	-270,792	-241,019	-244,751	27.51%
YoY %	-11.30%	-0.30%	-6.94%	-8.97%	-12.35%	1.52%	-	-
Horiz. %	143.94%	129.32%	128.93%	120.56%	110.64%	98.48%	100.00%	-
NP	1,297,719	1,129,119	1,067,270	997,292	940,302	828,719	642,611	59.83%
YoY %	14.93%	5.80%	7.02%	6.06%	13.46%	28.96%	-	-
Horiz. %	201.94%	175.71%	166.08%	155.19%	146.33%	128.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,232,626	1,074,710	1,012,340	945,025	891,728	788,471	612,500	59.46%
YoY %	14.69%	6.16%	7.12%	5.98%	13.10%	28.73%	-	-
Horiz. %	201.25%	175.46%	165.28%	154.29%	145.59%	128.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.35%	21.89%	22.82%	22.83%	22.36%	22.53%	27.58%	-
YoY %	-2.47%	-4.08%	-0.04%	2.10%	-0.75%	-18.31%	-	-
Horiz. %	77.41%	79.37%	82.74%	82.78%	81.07%	81.69%	100.00%	-
Total Cost	7,335,227	7,036,771	6,423,356	6,278,267	6,045,581	5,694,423	6,015,697	14.14%
YoY %	4.24%	9.55%	2.31%	3.85%	6.17%	-5.34%	-	-
Horiz. %	121.93%	116.97%	106.78%	104.36%	100.50%	94.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,358,713	6,305,256	6,005,798	5,761,070	5,707,237	5,877,694	5,632,729	8.42%
YoY %	0.85%	4.99%	4.25%	0.94%	-2.90%	4.35%	-	-
Horiz. %	112.89%	111.94%	106.62%	102.28%	101.32%	104.35%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	638,952	638,903	638,903	479,153	479,153	425,940	425,940	31.07%
YoY %	0.01%	0.00%	33.34%	0.00%	12.49%	0.00%	-	-
Horiz. %	150.01%	150.00%	150.00%	112.49%	112.49%	100.00%	100.00%	-
Div Payout %	51.84%	59.45%	63.11%	50.70%	53.73%	54.02%	69.54%	-
YoY %	-12.80%	-5.80%	24.48%	-5.64%	-0.54%	-22.32%	-	-
Horiz. %	74.55%	85.49%	90.75%	72.91%	77.26%	77.68%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	6,358,713	6,305,256	6,005,798	5,761,070	5,707,237	5,877,694	5,632,729	8.42%
YoY %	0.85%	4.99%	4.25%	0.94%	-2.90%	4.35%	-	-
Horiz. %	112.89%	111.94%	106.62%	102.28%	101.32%	104.35%	100.00%	-
NOSH	1,065,111	1,065,077	1,064,857	1,064,892	1,064,783	1,064,799	1,064,788	0.02%
YoY %	0.00%	0.02%	-0.00%	0.01%	-0.00%	0.00%	-	-
Horiz. %	100.03%	100.03%	100.01%	100.01%	100.00%	100.00%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	15.03%	13.83%	14.25%	13.71%	13.46%	12.70%	9.65%	-
YoY %	8.68%	-2.95%	3.94%	1.86%	5.98%	31.61%	-	-
Horiz. %	155.75%	143.32%	147.67%	142.07%	139.48%	131.61%	100.00%	-
ROE	19.38%	17.04%	16.86%	16.40%	15.62%	13.41%	10.87%	-
YoY %	13.73%	1.07%	2.80%	4.99%	16.48%	23.37%	-	-
Horiz. %	178.29%	156.76%	155.11%	150.87%	143.70%	123.37%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	810.52	766.69	703.44	683.22	656.09	612.62	625.32	18.89%
YoY %	5.72%	8.99%	2.96%	4.14%	7.10%	-2.03%	-	-
Horiz. %	129.62%	122.61%	112.49%	109.26%	104.92%	97.97%	100.00%	-
EPS	115.73	100.90	95.07	88.74	83.75	74.05	57.52	59.44%
YoY %	14.70%	6.13%	7.13%	5.96%	13.10%	28.74%	-	-
Horiz. %	201.20%	175.42%	165.28%	154.28%	145.60%	128.74%	100.00%	-
DPS	60.00	60.00	60.00	45.00	45.00	40.00	40.00	31.06%
YoY %	0.00%	0.00%	33.33%	0.00%	12.50%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	112.50%	112.50%	100.00%	100.00%	-
NAPS	5.97	5.92	5.64	5.41	5.36	5.52	5.29	8.40%
YoY %	0.84%	4.96%	4.25%	0.93%	-2.90%	4.35%	-	-
Horiz. %	112.85%	111.91%	106.62%	102.27%	101.32%	104.35%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,892
RPS	765.56	724.14	664.26	645.19	619.50	578.46	590.45	18.92%
YoY %	5.72%	9.01%	2.96%	4.15%	7.09%	-2.03%	-	-
Horiz. %	129.66%	122.64%	112.50%	109.27%	104.92%	97.97%	100.00%	-
EPS	109.31	95.30	89.77	83.80	79.08	69.92	54.32	59.46%
YoY %	14.70%	6.16%	7.12%	5.97%	13.10%	28.72%	-	-
Horiz. %	201.23%	175.44%	165.26%	154.27%	145.58%	128.72%	100.00%	-
DPS	56.66	56.66	56.66	42.49	42.49	37.77	37.77	31.07%
YoY %	0.00%	0.00%	33.35%	0.00%	12.50%	0.00%	-	-
Horiz. %	150.01%	150.01%	150.01%	112.50%	112.50%	100.00%	100.00%	-
NAPS	5.6388	5.5914	5.3259	5.1088	5.0611	5.2123	4.995	8.42%
YoY %	0.85%	4.99%	4.25%	0.94%	-2.90%	4.35%	-	-
Horiz. %	112.89%	111.94%	106.62%	102.28%	101.32%	104.35%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	21.20	22.10	17.00	16.42	16.68	16.50	13.80	-
P/RPS	2.62	2.88	2.42	2.40	2.54	2.69	2.21	12.02%
YoY %	-9.03%	19.01%	0.83%	-5.51%	-5.58%	21.72%	-	-
Horiz. %	118.55%	130.32%	109.50%	108.60%	114.93%	121.72%	100.00%	-
P/EPS	18.32	21.90	17.88	18.50	19.92	22.28	23.99	-16.46%
YoY %	-16.35%	22.48%	-3.35%	-7.13%	-10.59%	-7.13%	-	-
Horiz. %	76.37%	91.29%	74.53%	77.12%	83.03%	92.87%	100.00%	-
EY	5.46	4.57	5.59	5.40	5.02	4.49	4.17	19.70%
YoY %	19.47%	-18.25%	3.52%	7.57%	11.80%	7.67%	-	-
Horiz. %	130.94%	109.59%	134.05%	129.50%	120.38%	107.67%	100.00%	-
DY	2.83	2.71	3.53	2.74	2.70	2.42	2.90	-1.61%
YoY %	4.43%	-23.23%	28.83%	1.48%	11.57%	-16.55%	-	-
Horiz. %	97.59%	93.45%	121.72%	94.48%	93.10%	83.45%	100.00%	-
P/NAPS	3.55	3.73	3.01	3.04	3.11	2.99	2.61	22.78%
YoY %	-4.83%	23.92%	-0.99%	-2.25%	4.01%	14.56%	-	-
Horiz. %	136.02%	142.91%	115.33%	116.48%	119.16%	114.56%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	25/05/11	23/02/11	29/11/10	18/08/10	26/05/10	24/02/10	24/11/09	-
Price	21.50	21.08	19.98	16.90	15.58	16.68	15.30	-
P/RPS	2.65	2.75	2.84	2.47	2.37	2.72	2.45	5.37%
YoY %	-3.64%	-3.17%	14.98%	4.22%	-12.87%	11.02%	-	-
Horiz. %	108.16%	112.24%	115.92%	100.82%	96.73%	111.02%	100.00%	-
P/EPS	18.58	20.89	21.02	19.04	18.60	22.53	26.60	-21.29%
YoY %	-11.06%	-0.62%	10.40%	2.37%	-17.44%	-15.30%	-	-
Horiz. %	69.85%	78.53%	79.02%	71.58%	69.92%	84.70%	100.00%	-
EY	5.38	4.79	4.76	5.25	5.38	4.44	3.76	27.00%
YoY %	12.32%	0.63%	-9.33%	-2.42%	21.17%	18.09%	-	-
Horiz. %	143.09%	127.39%	126.60%	139.63%	143.09%	118.09%	100.00%	-
DY	2.79	2.85	3.00	2.66	2.89	2.40	2.61	4.55%
YoY %	-2.11%	-5.00%	12.78%	-7.96%	20.42%	-8.05%	-	-
Horiz. %	106.90%	109.20%	114.94%	101.92%	110.73%	91.95%	100.00%	-
P/NAPS	3.60	3.56	3.54	3.12	2.91	3.02	2.89	15.78%
YoY %	1.12%	0.56%	13.46%	7.22%	-3.64%	4.50%	-	-
Horiz. %	124.57%	123.18%	122.49%	107.96%	100.69%	104.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos