[KLK] QoQ TTM Result on 30-Sep-2011 [#4]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

23-Nov-2011

Admission Sponsor

Sponsor

Financial Year

30-Sep-2011

Quarter

30-Sep-2011 [#4]

Profit Trend

QoQ- 10.52%

YoY- 55.23%

Quarter Report

4th Quarterly Report 2011.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
TTM Result
Revenue	11,150,218	11,499,296	11,243,449	10,743,252	9,758,235	8,632,946	8,165,890	23.10%
YoY %	-3.04%	2.28%	4.66%	10.09%	13.03%	5.72%	-	-
Horiz. %	136.55%	140.82%	137.69%	131.56%	119.50%	105.72%	100.00%	-
PBT	1,686,915	1,944,900	2,137,131	2,066,205	1,900,243	1,650,010	1,445,641	10.84%
YoY %	-13.26%	-8.99%	3.43%	8.73%	15.17%	14.14%	-	-
Horiz. %	116.69%	134.54%	147.83%	142.93%	131.45%	114.14%	100.00%	-
Tax	-381,294	-425,191	-451,242	-420,674	-403,420	-352,291	-316,522	13.22%
YoY %	10.32%	5.77%	-7.27%	-4.28%	-14.51%	-11.30%	-	-
Horiz. %	120.46%	134.33%	142.56%	132.91%	127.45%	111.30%	100.00%	-
NP	1,305,621	1,519,709	1,685,889	1,645,531	1,496,823	1,297,719	1,129,119	10.17%
YoY %	-14.09%	-9.86%	2.45%	9.93%	15.34%	14.93%	-	-
Horiz. %	115.63%	134.59%	149.31%	145.74%	132.57%	114.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,249,592	1,449,266	1,608,212	1,571,413	1,421,844	1,232,626	1,074,710	10.58%
YoY %	-13.78%	-9.88%	2.34%	10.52%	15.35%	14.69%	-	-
Horiz. %	116.27%	134.85%	149.64%	146.22%	132.30%	114.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.60%	21.86%	21.11%	20.36%	21.23%	21.35%	21.89%	-
YoY %	3.39%	3.55%	3.68%	-4.10%	-0.56%	-2.47%	-	-
Horiz. %	103.24%	99.86%	96.44%	93.01%	96.98%	97.53%	100.00%	-
Total Cost	9,844,597	9,979,587	9,557,560	9,097,721	8,261,412	7,335,227	7,036,771	25.11%
YoY %	-1.35%	4.42%	5.05%	10.12%	12.63%	4.24%	-	-
Horiz. %	139.90%	141.82%	135.82%	129.29%	117.40%	104.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,783,831	7,007,474	7,348,263	7,071,622	6,783,156	6,358,713	6,305,256	5.00%
YoY %	-3.19%	-4.64%	3.91%	4.25%	6.67%	0.85%	-	-
Horiz. %	107.59%	111.14%	116.54%	112.15%	107.58%	100.85%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	905,247	905,247	905,269	905,269	638,952	638,952	638,903	26.17%
YoY %	0.00%	-0.00%	0.00%	41.68%	0.00%	0.01%	-	-
Horiz. %	141.69%	141.69%	141.69%	141.69%	100.01%	100.01%	100.00%	-
Div Payout %	72.44%	62.46%	56.29%	57.61%	44.94%	51.84%	59.45%	-
YoY %	15.98%	10.96%	-2.29%	28.19%	-13.31%	-12.80%	-	-
Horiz. %	121.85%	105.06%	94.68%	96.90%	75.59%	87.20%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	6,783,831	7,007,474	7,348,263	7,071,622	6,783,156	6,358,713	6,305,256	5.00%
YoY %	-3.19%	-4.64%	3.91%	4.25%	6.67%	0.85%	-	-
Horiz. %	107.59%	111.14%	116.54%	112.15%	107.58%	100.85%	100.00%	-
NOSH	1,064,965	1,064,965	1,064,965	1,065,003	1,064,859	1,065,111	1,065,077	-0.00%
YoY %	0.00%	0.00%	-0.00%	0.01%	-0.02%	0.00%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.98%	100.00%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	11.71%	13.22%	14.99%	15.32%	15.34%	15.03%	13.83%	-
YoY %	-11.42%	-11.81%	-2.15%	-0.13%	2.06%	8.68%	-	-
Horiz. %	84.67%	95.59%	108.39%	110.77%	110.92%	108.68%	100.00%	-
ROE	18.42%	20.68%	21.89%	22.22%	20.96%	19.38%	17.04%	-
YoY %	-10.93%	-5.53%	-1.49%	6.01%	8.15%	13.73%	-	-
Horiz. %	108.10%	121.36%	128.46%	130.40%	123.00%	113.73%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	1,047.00	1,079.78	1,055.76	1,008.75	916.39	810.52	766.69	23.11%
YoY %	-3.04%	2.28%	4.66%	10.08%	13.06%	5.72%	-	-
Horiz. %	136.56%	140.84%	137.70%	131.57%	119.53%	105.72%	100.00%	-
EPS	117.34	136.09	151.01	147.55	133.52	115.73	100.90	10.59%
YoY %	-13.78%	-9.88%	2.34%	10.51%	15.37%	14.70%	-	-
Horiz. %	116.29%	134.88%	149.66%	146.23%	132.33%	114.70%	100.00%	-
DPS	85.00	85.00	85.00	85.00	60.00	60.00	60.00	26.16%
YoY %	0.00%	0.00%	0.00%	41.67%	0.00%	0.00%	-	-
Horiz. %	141.67%	141.67%	141.67%	141.67%	100.00%	100.00%	100.00%	-
NAPS	6.37	6.58	6.90	6.64	6.37	5.97	5.92	5.01%
YoY %	-3.19%	-4.64%	3.92%	4.24%	6.70%	0.84%	-	-
Horiz. %	107.60%	111.15%	116.55%	112.16%	107.60%	100.84%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,065,003
RPS	1,014.59	1,046.35	1,023.07	977.56	887.93	785.54	743.04	23.10%
YoY %	-3.04%	2.28%	4.66%	10.09%	13.03%	5.72%	-	-
Horiz. %	136.55%	140.82%	137.69%	131.56%	119.50%	105.72%	100.00%	-
EPS	113.70	131.87	146.34	142.99	129.38	112.16	97.79	10.58%
YoY %	-13.78%	-9.89%	2.34%	10.52%	15.35%	14.69%	-	-
Horiz. %	116.27%	134.85%	149.65%	146.22%	132.30%	114.69%	100.00%	-
DPS	82.37	82.37	82.37	82.37	58.14	58.14	58.14	26.16%
YoY %	0.00%	0.00%	0.00%	41.68%	0.00%	0.00%	-	-
Horiz. %	141.68%	141.68%	141.68%	141.68%	100.00%	100.00%	100.00%	-
NAPS	6.1728	6.3763	6.6864	6.4347	6.1722	5.786	5.7373	5.00%
YoY %	-3.19%	-4.64%	3.91%	4.25%	6.67%	0.85%	-	-
Horiz. %	107.59%	111.14%	116.54%	112.16%	107.58%	100.85%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	22.94	24.60	22.70	21.10	22.16	21.20	22.10	-
P/RPS	2.19	2.28	2.15	2.09	2.42	2.62	2.88	-16.70%
YoY %	-3.95%	6.05%	2.87%	-13.64%	-7.63%	-9.03%	-	-
Horiz. %	76.04%	79.17%	74.65%	72.57%	84.03%	90.97%	100.00%	-
P/EPS	19.55	18.08	15.03	14.30	16.60	18.32	21.90	-7.29%
YoY %	8.13%	20.29%	5.10%	-13.86%	-9.39%	-16.35%	-	-
Horiz. %	89.27%	82.56%	68.63%	65.30%	75.80%	83.65%	100.00%	-
EY	5.11	5.53	6.65	6.99	6.03	5.46	4.57	7.73%
YoY %	-7.59%	-16.84%	-4.86%	15.92%	10.44%	19.47%	-	-
Horiz. %	111.82%	121.01%	145.51%	152.95%	131.95%	119.47%	100.00%	-
DY	3.71	3.46	3.74	4.03	2.71	2.83	2.71	23.31%
YoY %	7.23%	-7.49%	-7.20%	48.71%	-4.24%	4.43%	-	-
Horiz. %	136.90%	127.68%	138.01%	148.71%	100.00%	104.43%	100.00%	-
P/NAPS	3.60	3.74	3.29	3.18	3.48	3.55	3.73	-2.33%
YoY %	-3.74%	13.68%	3.46%	-8.62%	-1.97%	-4.83%	-	-
Horiz. %	96.51%	100.27%	88.20%	85.25%	93.30%	95.17%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	24/05/12	22/02/12	23/11/11	16/08/11	25/05/11	23/02/11	-
Price	23.24	22.16	23.64	21.38	21.10	21.50	21.08	-
P/RPS	2.22	2.05	2.24	2.12	2.30	2.65	2.75	-13.31%
YoY %	8.29%	-8.48%	5.66%	-7.83%	-13.21%	-3.64%	-	-
Horiz. %	80.73%	74.55%	81.45%	77.09%	83.64%	96.36%	100.00%	-
P/EPS	19.81	16.28	15.65	14.49	15.80	18.58	20.89	-3.48%
YoY %	21.68%	4.03%	8.01%	-8.29%	-14.96%	-11.06%	-	-
Horiz. %	94.83%	77.93%	74.92%	69.36%	75.63%	88.94%	100.00%	-
EY	5.05	6.14	6.39	6.90	6.33	5.38	4.79	3.59%
YoY %	-17.75%	-3.91%	-7.39%	9.00%	17.66%	12.32%	-	-
Horiz. %	105.43%	128.18%	133.40%	144.05%	132.15%	112.32%	100.00%	-
DY	3.66	3.84	3.60	3.98	2.84	2.79	2.85	18.16%
YoY %	-4.69%	6.67%	-9.55%	40.14%	1.79%	-2.11%	-	-
Horiz. %	128.42%	134.74%	126.32%	139.65%	99.65%	97.89%	100.00%	-
P/NAPS	3.65	3.37	3.43	3.22	3.31	3.60	3.56	1.67%
YoY %	8.31%	-1.75%	6.52%	-2.72%	-8.06%	1.12%	-	-
Horiz. %	102.53%	94.66%	96.35%	90.45%	92.98%	101.12%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 11 June 2024

MQ Trader

MQ Trading Signals

2024-06-11 16:40:00

EMA 5

5 Mins

SELL

2024-06-11 16:30:00

EMA 5

10 Mins

SELL

2024-06-11 16:20:00

EMA 5

10 Mins

BUY

2024-06-11 15:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-11 15:30:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

JCY

JCY INTERNATIONAL BERHAD

515

HLIND

HONG LEONG INDUSTRIES BHD

297

MPI

MALAYSIAN PACIFIC INDUSTRIES

296

SNS

SNS NETWORK TECHNOLOGY BERHAD

288

PTRANS

PERAK TRANSIT BERHAD

272

YTLPOWR

YTL POWER INTERNATIONAL BHD

248

GENTING

GENTING BHD

230

DNEX

DAGANG NEXCHANGE BERHAD

230

NOTION

NOTION VTEC BHD

229

Daily Stocks

0.105

+0.01

235,486,400

JCY

0.795

+0.13

179,473,500

SNS

0.755

+0.105

150,945,100

YNHPROP

0.795

+0.125

146,896,900

HSI-CV7

0.115

+0.005

142,030,300

INIX-OR

0.02

0.00

141,839,900

EKOVEST

0.485

+0.02

126,125,400

TALAMT

0.02

+0.005

123,497,500

HSI-HU8

0.12

0.00

108,947,100

SMART

0.54

+0.08

88,116,100

More active Stocks

VITROX

4.85

+0.60

2,874,200

DLADY

38.00

+0.48

35,100

SUNCON

3.74

+0.43

20,122,900

SAM

6.74

+0.31

1,510,100

6.59

+0.30

32,179,600

GAMUDA

6.40

+0.28

21,310,600

VSTECS

4.29

+0.22

3,633,300

HUPSENG

1.22

+0.21

21,766,400

SUNCON-C5

0.905

+0.205

471,500

IDEAL

3.70

+0.20

5,500

More gainer Stocks

NESTLE

124.00

-2.30

54,200

PETDAG

17.68

-0.42

1,531,600

HSI-CVX

1.12

-0.41

19,500

UTDPLT

24.30

-0.32

397,000

KLK

20.58

-0.28

1,361,900

DIALOG-C1O

0.08

-0.26

150,900

HSI-CVV

0.675

-0.235

15,800

F&N

31.88

-0.22

217,300

ORIENT

6.97

-0.18

1,220,900

HEIM

23.72

-0.18

179,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More