[KLK] QoQ TTM Result on 31-Mar-2013 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -0.46%
YoY- -22.31%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 9,320,520 9,147,325 9,152,153 9,579,314 9,967,968 10,570,188 11,150,218 -11.23%
PBT 1,223,880 1,199,767 1,339,830 1,423,799 1,450,841 1,560,436 1,686,915 -19.21%
Tax -226,769 -232,797 -212,937 -254,352 -276,243 -300,347 -381,294 -29.21%
NP 997,111 966,970 1,126,893 1,169,447 1,174,598 1,260,089 1,305,621 -16.40%
-
NP to SH 949,508 917,743 1,082,004 1,125,927 1,131,178 1,211,244 1,249,592 -16.68%
-
Tax Rate 18.53% 19.40% 15.89% 17.86% 19.04% 19.25% 22.60% -
Total Cost 8,323,409 8,180,355 8,025,260 8,409,867 8,793,370 9,310,099 9,844,597 -10.55%
-
Net Worth 7,859,446 7,529,307 7,156,569 7,188,518 7,454,759 7,113,970 6,783,831 10.27%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 532,482 532,482 692,227 692,227 692,227 692,227 905,247 -29.72%
Div Payout % 56.08% 58.02% 63.98% 61.48% 61.20% 57.15% 72.44% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 7,859,446 7,529,307 7,156,569 7,188,518 7,454,759 7,113,970 6,783,831 10.27%
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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.70% 10.57% 12.31% 12.21% 11.78% 11.92% 11.71% -
ROE 12.08% 12.19% 15.12% 15.66% 15.17% 17.03% 18.42% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 875.19 858.93 859.38 899.50 935.99 992.54 1,047.00 -11.23%
EPS 89.16 86.18 101.60 105.72 106.22 113.74 117.34 -16.68%
DPS 50.00 50.00 65.00 65.00 65.00 65.00 85.00 -29.72%
NAPS 7.38 7.07 6.72 6.75 7.00 6.68 6.37 10.27%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 826.53 811.17 811.60 849.48 883.95 937.35 988.79 -11.23%
EPS 84.20 81.38 95.95 99.85 100.31 107.41 110.81 -16.68%
DPS 47.22 47.22 61.39 61.39 61.39 61.39 80.28 -29.73%
NAPS 6.9697 6.6769 6.3464 6.3747 6.6108 6.3086 6.0158 10.28%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 24.90 22.60 21.72 20.92 24.00 22.06 22.94 -
P/RPS 2.85 2.63 2.53 2.33 2.56 2.22 2.19 19.14%
P/EPS 27.93 26.23 21.38 19.79 22.60 19.40 19.55 26.76%
EY 3.58 3.81 4.68 5.05 4.43 5.16 5.11 -21.06%
DY 2.01 2.21 2.99 3.11 2.71 2.95 3.71 -33.46%
P/NAPS 3.37 3.20 3.23 3.10 3.43 3.30 3.60 -4.29%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 20/11/13 20/08/13 22/05/13 20/02/13 21/11/12 29/08/12 -
Price 24.50 24.00 21.24 21.70 21.32 20.56 23.24 -
P/RPS 2.80 2.79 2.47 2.41 2.28 2.07 2.22 16.68%
P/EPS 27.48 27.85 20.91 20.53 20.07 18.08 19.81 24.30%
EY 3.64 3.59 4.78 4.87 4.98 5.53 5.05 -19.56%
DY 2.04 2.08 3.06 3.00 3.05 3.16 3.66 -32.20%
P/NAPS 3.32 3.39 3.16 3.21 3.05 3.08 3.65 -6.10%

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