[KLK] QoQ TTM Result on 31-Mar-2008 [#2]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

21-May-2008

Admission Sponsor

Sponsor

Financial Year

30-Sep-2008

Quarter

31-Mar-2008 [#2]

Profit Trend

QoQ- 13.26%

YoY- 98.48%

Quarter Report

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	7,958,796	7,855,425	7,213,185	6,535,835	5,675,151	5,067,627	4,596,005	43.96%
YoY %	1.32%	8.90%	10.36%	15.17%	11.99%	10.26%	-	-
Horiz. %	173.17%	170.92%	156.94%	142.21%	123.48%	110.26%	100.00%	-
PBT	1,219,959	1,445,481	1,404,156	1,233,644	1,064,851	886,458	685,622	46.58%
YoY %	-15.60%	2.94%	13.82%	15.85%	20.12%	29.29%	-	-
Horiz. %	177.93%	210.83%	204.80%	179.93%	155.31%	129.29%	100.00%	-
Tax	-364,327	-355,976	-315,426	-249,624	-202,899	-172,009	-159,956	72.68%
YoY %	-2.35%	-12.86%	-26.36%	-23.03%	-17.96%	-7.54%	-	-
Horiz. %	227.77%	222.55%	197.20%	156.06%	126.85%	107.54%	100.00%	-
NP	855,632	1,089,505	1,088,730	984,020	861,952	714,449	525,666	38.16%
YoY %	-21.47%	0.07%	10.64%	14.16%	20.65%	35.91%	-	-
Horiz. %	162.77%	207.26%	207.11%	187.19%	163.97%	135.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	815,362	1,040,653	1,036,487	939,136	829,178	694,154	513,333	35.94%
YoY %	-21.65%	0.40%	10.37%	13.26%	19.45%	35.22%	-	-
Horiz. %	158.84%	202.72%	201.91%	182.95%	161.53%	135.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.86%	24.63%	22.46%	20.23%	19.05%	19.40%	23.33%	-
YoY %	21.23%	9.66%	11.02%	6.19%	-1.80%	-16.85%	-	-
Horiz. %	127.99%	105.57%	96.27%	86.71%	81.65%	83.15%	100.00%	-
Total Cost	7,103,164	6,765,920	6,124,455	5,551,815	4,813,199	4,353,178	4,070,339	44.70%
YoY %	4.98%	10.47%	10.31%	15.35%	10.57%	6.95%	-	-
Horiz. %	174.51%	166.22%	150.47%	136.40%	118.25%	106.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,487,083	5,537,461	5,239,458	5,069,657	5,143,331	4,919,580	4,653,232	11.55%
YoY %	-0.91%	5.69%	3.35%	-1.43%	4.55%	5.72%	-	-
Horiz. %	117.92%	119.00%	112.60%	108.95%	110.53%	105.72%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	745,451	745,451	585,695	585,695	532,405	532,405	390,512	53.58%
YoY %	0.00%	27.28%	0.00%	10.01%	0.00%	36.34%	-	-
Horiz. %	190.89%	190.89%	149.98%	149.98%	136.34%	136.34%	100.00%	-
Div Payout %	91.43%	71.63%	56.51%	62.37%	64.21%	76.70%	76.07%	-
YoY %	27.64%	26.76%	-9.40%	-2.87%	-16.28%	0.83%	-	-
Horiz. %	120.19%	94.16%	74.29%	81.99%	84.41%	100.83%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	5,487,083	5,537,461	5,239,458	5,069,657	5,143,331	4,919,580	4,653,232	11.55%
YoY %	-0.91%	5.69%	3.35%	-1.43%	4.55%	5.72%	-	-
Horiz. %	117.92%	119.00%	112.60%	108.95%	110.53%	105.72%	100.00%	-
NOSH	1,065,453	1,064,896	1,064,930	1,065,054	1,064,871	1,064,844	1,064,812	0.03%
YoY %	0.05%	-0.00%	-0.01%	0.02%	0.00%	0.00%	-	-
Horiz. %	100.06%	100.01%	100.01%	100.02%	100.01%	100.00%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	10.75%	13.87%	15.09%	15.06%	15.19%	14.10%	11.44%	-
YoY %	-22.49%	-8.08%	0.20%	-0.86%	7.73%	23.25%	-	-
Horiz. %	93.97%	121.24%	131.91%	131.64%	132.78%	123.25%	100.00%	-
ROE	14.86%	18.79%	19.78%	18.52%	16.12%	14.11%	11.03%	-
YoY %	-20.92%	-5.01%	6.80%	14.89%	14.25%	27.92%	-	-
Horiz. %	134.72%	170.35%	179.33%	167.91%	146.15%	127.92%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	746.99	737.67	677.34	613.66	532.94	475.90	431.63	43.90%
YoY %	1.26%	8.91%	10.38%	15.15%	11.99%	10.26%	-	-
Horiz. %	173.06%	170.90%	156.93%	142.17%	123.47%	110.26%	100.00%	-
EPS	76.53	97.72	97.33	88.18	77.87	65.19	48.21	35.89%
YoY %	-21.68%	0.40%	10.38%	13.24%	19.45%	35.22%	-	-
Horiz. %	158.74%	202.70%	201.89%	182.91%	161.52%	135.22%	100.00%	-
DPS	70.00	70.00	55.00	55.00	50.00	50.00	36.67	53.58%
YoY %	0.00%	27.27%	0.00%	10.00%	0.00%	36.35%	-	-
Horiz. %	190.89%	190.89%	149.99%	149.99%	136.35%	136.35%	100.00%	-
NAPS	5.15	5.20	4.92	4.76	4.83	4.62	4.37	11.51%
YoY %	-0.96%	5.69%	3.36%	-1.45%	4.55%	5.72%	-	-
Horiz. %	117.85%	118.99%	112.59%	108.92%	110.53%	105.72%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,065,054
RPS	724.19	714.79	656.35	594.71	516.40	461.12	418.20	43.96%
YoY %	1.32%	8.90%	10.36%	15.16%	11.99%	10.26%	-	-
Horiz. %	173.17%	170.92%	156.95%	142.21%	123.48%	110.26%	100.00%	-
EPS	74.19	94.69	94.31	85.45	75.45	63.16	46.71	35.94%
YoY %	-21.65%	0.40%	10.37%	13.25%	19.46%	35.22%	-	-
Horiz. %	158.83%	202.72%	201.91%	182.94%	161.53%	135.22%	100.00%	-
DPS	67.83	67.83	53.29	53.29	48.45	48.45	35.53	53.59%
YoY %	0.00%	27.28%	0.00%	9.99%	0.00%	36.36%	-	-
Horiz. %	190.91%	190.91%	149.99%	149.99%	136.36%	136.36%	100.00%	-
NAPS	4.9929	5.0387	4.7675	4.613	4.6801	4.4765	4.2341	11.56%
YoY %	-0.91%	5.69%	3.35%	-1.43%	4.55%	5.72%	-	-
Horiz. %	117.92%	119.00%	112.60%	108.95%	110.53%	105.72%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	8.90	9.60	17.60	16.20	17.40	13.20	12.90	-
P/RPS	1.19	1.30	2.60	2.64	3.26	2.77	2.99	-45.74%
YoY %	-8.46%	-50.00%	-1.52%	-19.02%	17.69%	-7.36%	-	-
Horiz. %	39.80%	43.48%	86.96%	88.29%	109.03%	92.64%	100.00%	-
P/EPS	11.63	9.82	18.08	18.37	22.35	20.25	26.76	-42.47%
YoY %	18.43%	-45.69%	-1.58%	-17.81%	10.37%	-24.33%	-	-
Horiz. %	43.46%	36.70%	67.56%	68.65%	83.52%	75.67%	100.00%	-
EY	8.60	10.18	5.53	5.44	4.48	4.94	3.74	73.77%
YoY %	-15.52%	84.09%	1.65%	21.43%	-9.31%	32.09%	-	-
Horiz. %	229.95%	272.19%	147.86%	145.45%	119.79%	132.09%	100.00%	-
DY	7.87	7.29	3.13	3.40	2.87	3.79	2.84	96.68%
YoY %	7.96%	132.91%	-7.94%	18.47%	-24.27%	33.45%	-	-
Horiz. %	277.11%	256.69%	110.21%	119.72%	101.06%	133.45%	100.00%	-
P/NAPS	1.73	1.85	3.58	3.40	3.60	2.86	2.95	-29.82%
YoY %	-6.49%	-48.32%	5.29%	-5.56%	25.87%	-3.05%	-	-
Horiz. %	58.64%	62.71%	121.36%	115.25%	122.03%	96.95%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	18/02/09	21/11/08	18/08/08	21/05/08	20/02/08	20/11/07	22/08/07	-
Price	9.95	8.00	11.90	17.90	18.70	16.30	11.60	-
P/RPS	1.33	1.08	1.76	2.92	3.51	3.43	2.69	-37.33%
YoY %	23.15%	-38.64%	-39.73%	-16.81%	2.33%	27.51%	-	-
Horiz. %	49.44%	40.15%	65.43%	108.55%	130.48%	127.51%	100.00%	-
P/EPS	13.00	8.19	12.23	20.30	24.02	25.00	24.06	-33.53%
YoY %	58.73%	-33.03%	-39.75%	-15.49%	-3.92%	3.91%	-	-
Horiz. %	54.03%	34.04%	50.83%	84.37%	99.83%	103.91%	100.00%	-
EY	7.69	12.22	8.18	4.93	4.16	4.00	4.16	50.34%
YoY %	-37.07%	49.39%	65.92%	18.51%	4.00%	-3.85%	-	-
Horiz. %	184.86%	293.75%	196.63%	118.51%	100.00%	96.15%	100.00%	-
DY	7.04	8.75	4.62	3.07	2.67	3.07	3.16	70.16%
YoY %	-19.54%	89.39%	50.49%	14.98%	-13.03%	-2.85%	-	-
Horiz. %	222.78%	276.90%	146.20%	97.15%	84.49%	97.15%	100.00%	-
P/NAPS	1.93	1.54	2.42	3.76	3.87	3.53	2.65	-18.97%
YoY %	25.32%	-36.36%	-35.64%	-2.84%	9.63%	33.21%	-	-
Horiz. %	72.83%	58.11%	91.32%	141.89%	146.04%	133.21%	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