[KLK] QoQ TTM Result on 31-Dec-2000 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
21-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
31-Dec-2000 [#1]
Profit Trend
QoQ- -8.42%
YoY- 31.0%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 2,041,614 2,073,794 2,106,623 2,138,678 2,224,096 2,214,075 1,722,859 11.97%
PBT 106,559 145,108 164,978 261,922 290,079 294,841 256,357 -44.27%
Tax -17,438 -27,100 -34,179 -77,036 -88,199 -72,330 -61,133 -56.63%
NP 89,121 118,008 130,799 184,886 201,880 222,511 195,224 -40.68%
-
NP to SH 61,200 90,087 102,878 184,886 201,880 222,511 195,224 -53.82%
-
Tax Rate 16.36% 18.68% 20.72% 29.41% 30.41% 24.53% 23.85% -
Total Cost 1,952,493 1,955,786 1,975,824 1,953,792 2,022,216 1,991,564 1,527,635 17.75%
-
Net Worth 3,190,445 3,169,223 3,168,642 3,260,555 3,218,797 3,261,649 3,286,388 -1.95%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 106,436 142,104 142,104 142,065 142,065 142,102 142,102 -17.50%
Div Payout % 173.92% 157.74% 138.13% 76.84% 70.37% 63.86% 72.79% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 3,190,445 3,169,223 3,168,642 3,260,555 3,218,797 3,261,649 3,286,388 -1.95%
NOSH 708,987 710,588 710,458 710,360 710,551 710,598 709,803 -0.07%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 4.37% 5.69% 6.21% 8.64% 9.08% 10.05% 11.33% -
ROE 1.92% 2.84% 3.25% 5.67% 6.27% 6.82% 5.94% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 287.96 291.84 296.52 301.07 313.01 311.58 242.72 12.05%
EPS 8.63 12.68 14.48 26.03 28.41 31.31 27.50 -53.78%
DPS 15.00 20.00 20.00 20.00 20.00 20.00 20.02 -17.49%
NAPS 4.50 4.46 4.46 4.59 4.53 4.59 4.63 -1.87%
Adjusted Per Share Value based on latest NOSH - 710,360
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 185.77 188.70 191.69 194.60 202.38 201.47 156.77 11.96%
EPS 5.57 8.20 9.36 16.82 18.37 20.25 17.76 -53.80%
DPS 9.68 12.93 12.93 12.93 12.93 12.93 12.93 -17.53%
NAPS 2.9031 2.8838 2.8832 2.9669 2.9289 2.9679 2.9904 -1.95%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 5.00 4.84 4.80 4.54 5.30 5.50 5.00 -
P/RPS 1.74 1.66 1.62 1.51 1.69 1.77 2.06 -10.63%
P/EPS 57.92 38.18 33.15 17.44 18.65 17.56 18.18 116.36%
EY 1.73 2.62 3.02 5.73 5.36 5.69 5.50 -53.71%
DY 3.00 4.13 4.17 4.41 3.77 3.64 4.00 -17.43%
P/NAPS 1.11 1.09 1.08 0.99 1.17 1.20 1.08 1.84%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/11/01 22/08/01 23/05/01 21/02/01 28/11/00 29/08/00 - -
Price 5.15 5.30 4.62 4.50 4.56 5.30 0.00 -
P/RPS 1.79 1.82 1.56 1.49 1.46 1.70 0.00 -
P/EPS 59.66 41.81 31.90 17.29 16.05 16.93 0.00 -
EY 1.68 2.39 3.13 5.78 6.23 5.91 0.00 -
DY 2.91 3.77 4.33 4.44 4.39 3.77 0.00 -
P/NAPS 1.14 1.19 1.04 0.98 1.01 1.15 0.00 -

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
Post a Comment