[KLK] QoQ TTM Result on 31-Dec-2012 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -6.61%
YoY- -29.66%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 9,147,325 9,152,153 9,579,314 9,967,968 10,570,188 11,150,218 11,499,296 -14.13%
PBT 1,199,767 1,339,830 1,423,799 1,450,841 1,560,436 1,686,915 1,944,900 -27.51%
Tax -232,797 -212,937 -254,352 -276,243 -300,347 -381,294 -425,191 -33.04%
NP 966,970 1,126,893 1,169,447 1,174,598 1,260,089 1,305,621 1,519,709 -26.00%
-
NP to SH 917,743 1,082,004 1,125,927 1,131,178 1,211,244 1,249,592 1,449,266 -26.23%
-
Tax Rate 19.40% 15.89% 17.86% 19.04% 19.25% 22.60% 21.86% -
Total Cost 8,180,355 8,025,260 8,409,867 8,793,370 9,310,099 9,844,597 9,979,587 -12.40%
-
Net Worth 7,529,307 7,156,569 7,188,518 7,454,759 7,113,970 6,783,831 7,007,474 4.90%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 532,482 692,227 692,227 692,227 692,227 905,247 905,247 -29.77%
Div Payout % 58.02% 63.98% 61.48% 61.20% 57.15% 72.44% 62.46% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 7,529,307 7,156,569 7,188,518 7,454,759 7,113,970 6,783,831 7,007,474 4.90%
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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.57% 12.31% 12.21% 11.78% 11.92% 11.71% 13.22% -
ROE 12.19% 15.12% 15.66% 15.17% 17.03% 18.42% 20.68% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 858.93 859.38 899.50 935.99 992.54 1,047.00 1,079.78 -14.13%
EPS 86.18 101.60 105.72 106.22 113.74 117.34 136.09 -26.23%
DPS 50.00 65.00 65.00 65.00 65.00 85.00 85.00 -29.77%
NAPS 7.07 6.72 6.75 7.00 6.68 6.37 6.58 4.90%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 811.17 811.60 849.48 883.95 937.35 988.79 1,019.74 -14.13%
EPS 81.38 95.95 99.85 100.31 107.41 110.81 128.52 -26.24%
DPS 47.22 61.39 61.39 61.39 61.39 80.28 80.28 -29.77%
NAPS 6.6769 6.3464 6.3747 6.6108 6.3086 6.0158 6.2141 4.90%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 22.60 21.72 20.92 24.00 22.06 22.94 24.60 -
P/RPS 2.63 2.53 2.33 2.56 2.22 2.19 2.28 9.97%
P/EPS 26.23 21.38 19.79 22.60 19.40 19.55 18.08 28.12%
EY 3.81 4.68 5.05 4.43 5.16 5.11 5.53 -21.97%
DY 2.21 2.99 3.11 2.71 2.95 3.71 3.46 -25.81%
P/NAPS 3.20 3.23 3.10 3.43 3.30 3.60 3.74 -9.86%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 20/08/13 22/05/13 20/02/13 21/11/12 29/08/12 24/05/12 -
Price 24.00 21.24 21.70 21.32 20.56 23.24 22.16 -
P/RPS 2.79 2.47 2.41 2.28 2.07 2.22 2.05 22.78%
P/EPS 27.85 20.91 20.53 20.07 18.08 19.81 16.28 42.98%
EY 3.59 4.78 4.87 4.98 5.53 5.05 6.14 -30.05%
DY 2.08 3.06 3.00 3.05 3.16 3.66 3.84 -33.52%
P/NAPS 3.39 3.16 3.21 3.05 3.08 3.65 3.37 0.39%

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