[KLK] YoY Annualized Quarter Result on 30-Jun-2010 [#3]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

18-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Sep-2010

Quarter

30-Jun-2010 [#3]

Profit Trend

QoQ- 2.14%

YoY- 90.17%

Quarter Report

3rd Quarterly Report 2010.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	8,976,700	10,867,413	10,324,792	7,301,313	6,478,312	7,605,505	4,744,761	11.20%
YoY %	-17.40%	5.26%	41.41%	12.70%	-14.82%	60.29%	-	-
Horiz. %	189.19%	229.04%	217.60%	153.88%	136.54%	160.29%	100.00%	-
PBT	1,156,080	1,450,221	1,955,941	1,266,060	726,057	1,436,113	745,849	7.57%
YoY %	-20.28%	-25.86%	54.49%	74.37%	-49.44%	92.55%	-	-
Horiz. %	155.00%	194.44%	262.24%	169.75%	97.35%	192.55%	100.00%	-
Tax	-227,340	-343,886	-396,393	-279,249	-212,154	-347,670	-156,448	6.42%
YoY %	33.89%	13.25%	-41.95%	-31.63%	38.98%	-122.23%	-	-
Horiz. %	145.31%	219.81%	253.37%	178.49%	135.61%	222.23%	100.00%	-
NP	928,740	1,106,334	1,559,548	986,810	513,902	1,088,442	589,401	7.86%
YoY %	-16.05%	-29.06%	58.04%	92.02%	-52.79%	84.67%	-	-
Horiz. %	157.57%	187.70%	264.60%	167.43%	87.19%	184.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	879,650	1,051,970	1,481,065	935,060	491,693	1,030,868	574,424	7.35%
YoY %	-16.38%	-28.97%	58.39%	90.17%	-52.30%	79.46%	-	-
Horiz. %	153.14%	183.13%	257.83%	162.78%	85.60%	179.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.66%	23.71%	20.27%	22.06%	29.22%	24.21%	20.98%	-
YoY %	-17.08%	16.97%	-8.11%	-24.50%	20.69%	15.40%	-	-
Horiz. %	93.71%	113.01%	96.62%	105.15%	139.28%	115.40%	100.00%	-
Total Cost	8,047,960	9,761,078	8,765,244	6,314,502	5,964,409	6,517,062	4,155,360	11.63%
YoY %	-17.55%	11.36%	38.81%	5.87%	-8.48%	56.84%	-	-
Horiz. %	193.68%	234.90%	210.94%	151.96%	143.54%	156.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,156,569	6,783,831	6,784,074	5,761,588	5,313,780	5,239,536	4,654,325	7.42%
YoY %	5.49%	-0.00%	17.75%	8.43%	1.42%	12.57%	-	-
Horiz. %	153.76%	145.75%	145.76%	123.79%	114.17%	112.57%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	212,993	212,993	213,000	212,997	141,984	212,989	142,008	6.98%
YoY %	0.00%	-0.00%	0.00%	50.01%	-33.34%	49.98%	-	-
Horiz. %	149.99%	149.99%	149.99%	149.99%	99.98%	149.98%	100.00%	-
Div Payout %	24.21%	20.25%	14.38%	22.78%	28.88%	20.66%	24.72%	-
YoY %	19.56%	40.82%	-36.87%	-21.12%	39.79%	-16.42%	-	-
Horiz. %	97.94%	81.92%	58.17%	92.15%	116.83%	83.58%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	7,156,569	6,783,831	6,784,074	5,761,588	5,313,780	5,239,536	4,654,325	7.42%
YoY %	5.49%	-0.00%	17.75%	8.43%	1.42%	12.57%	-	-
Horiz. %	153.76%	145.75%	145.76%	123.79%	114.17%	112.57%	100.00%	-
NOSH	1,064,965	1,064,965	1,065,003	1,064,988	1,064,885	1,064,946	1,065,063	-0.00%
YoY %	0.00%	-0.00%	0.00%	0.01%	-0.01%	-0.01%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.98%	99.99%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	10.35%	10.18%	15.10%	13.52%	7.93%	14.31%	12.42%	-
YoY %	1.67%	-32.58%	11.69%	70.49%	-44.58%	15.22%	-	-
Horiz. %	83.33%	81.96%	121.58%	108.86%	63.85%	115.22%	100.00%	-
ROE	12.29%	15.51%	21.83%	16.23%	9.25%	19.67%	12.34%	-
YoY %	-20.76%	-28.95%	34.50%	75.46%	-52.97%	59.40%	-	-
Horiz. %	99.59%	125.69%	176.90%	131.52%	74.96%	159.40%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	842.91	1,020.45	969.46	685.58	608.36	714.17	445.49	11.20%
YoY %	-17.40%	5.26%	41.41%	12.69%	-14.82%	60.31%	-	-
Horiz. %	189.21%	229.06%	217.62%	153.89%	136.56%	160.31%	100.00%	-
EPS	82.53	98.77	139.07	87.80	46.17	96.80	53.93	7.34%
YoY %	-16.44%	-28.98%	58.39%	90.17%	-52.30%	79.49%	-	-
Horiz. %	153.03%	183.14%	257.87%	162.80%	85.61%	179.49%	100.00%	-
DPS	20.00	20.00	20.00	20.00	13.33	20.00	13.33	6.98%
YoY %	0.00%	0.00%	0.00%	50.04%	-33.35%	50.04%	-	-
Horiz. %	150.04%	150.04%	150.04%	150.04%	100.00%	150.04%	100.00%	-
NAPS	6.72	6.37	6.37	5.41	4.99	4.92	4.37	7.42%
YoY %	5.49%	0.00%	17.74%	8.42%	1.42%	12.59%	-	-
Horiz. %	153.78%	145.77%	145.77%	123.80%	114.19%	112.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,892
RPS	816.82	988.86	939.48	664.37	589.48	692.05	431.74	11.20%
YoY %	-17.40%	5.26%	41.41%	12.70%	-14.82%	60.29%	-	-
Horiz. %	189.19%	229.04%	217.60%	153.88%	136.54%	160.29%	100.00%	-
EPS	80.04	95.72	134.77	85.08	44.74	93.80	52.27	7.35%
YoY %	-16.38%	-28.98%	58.40%	90.17%	-52.30%	79.45%	-	-
Horiz. %	153.13%	183.13%	257.83%	162.77%	85.59%	179.45%	100.00%	-
DPS	19.38	19.38	19.38	19.38	12.92	19.38	12.92	6.98%
YoY %	0.00%	0.00%	0.00%	50.00%	-33.33%	50.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	150.00%	100.00%	150.00%	100.00%	-
NAPS	6.512	6.1728	6.173	5.2426	4.8352	4.7676	4.2351	7.42%
YoY %	5.50%	-0.00%	17.75%	8.43%	1.42%	12.57%	-	-
Horiz. %	153.76%	145.75%	145.76%	123.79%	114.17%	112.57%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	21.72	22.94	22.16	16.42	11.90	17.60	12.90	-
P/RPS	2.58	2.25	2.29	2.40	1.96	2.46	2.90	-1.92%
YoY %	14.67%	-1.75%	-4.58%	22.45%	-20.33%	-15.17%	-	-
Horiz. %	88.97%	77.59%	78.97%	82.76%	67.59%	84.83%	100.00%	-
P/EPS	26.30	23.22	15.93	18.70	25.77	18.18	23.92	1.59%
YoY %	13.26%	45.76%	-14.81%	-27.44%	41.75%	-24.00%	-	-
Horiz. %	109.95%	97.07%	66.60%	78.18%	107.73%	76.00%	100.00%	-
EY	3.80	4.31	6.28	5.35	3.88	5.50	4.18	-1.57%
YoY %	-11.83%	-31.37%	17.38%	37.89%	-29.45%	31.58%	-	-
Horiz. %	90.91%	103.11%	150.24%	127.99%	92.82%	131.58%	100.00%	-
DY	0.92	0.87	0.90	1.22	1.12	1.14	1.03	-1.86%
YoY %	5.75%	-3.33%	-26.23%	8.93%	-1.75%	10.68%	-	-
Horiz. %	89.32%	84.47%	87.38%	118.45%	108.74%	110.68%	100.00%	-
P/NAPS	3.23	3.60	3.48	3.04	2.38	3.58	2.95	1.52%
YoY %	-10.28%	3.45%	14.47%	27.73%	-33.52%	21.36%	-	-
Horiz. %	109.49%	122.03%	117.97%	103.05%	80.68%	121.36%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	20/08/13	29/08/12	16/08/11	18/08/10	26/08/09	18/08/08	22/08/07	-
Price	21.24	23.24	21.10	16.90	13.28	11.90	11.60	-
P/RPS	2.52	2.28	2.18	2.47	2.18	1.67	2.60	-0.51%
YoY %	10.53%	4.59%	-11.74%	13.30%	30.54%	-35.77%	-	-
Horiz. %	96.92%	87.69%	83.85%	95.00%	83.85%	64.23%	100.00%	-
P/EPS	25.71	23.53	15.17	19.25	28.76	12.29	21.51	3.01%
YoY %	9.26%	55.11%	-21.19%	-33.07%	134.01%	-42.86%	-	-
Horiz. %	119.53%	109.39%	70.53%	89.49%	133.71%	57.14%	100.00%	-
EY	3.89	4.25	6.59	5.20	3.48	8.13	4.65	-2.92%
YoY %	-8.47%	-35.51%	26.73%	49.43%	-57.20%	74.84%	-	-
Horiz. %	83.66%	91.40%	141.72%	111.83%	74.84%	174.84%	100.00%	-
DY	0.94	0.86	0.95	1.18	1.00	1.68	1.15	-3.30%
YoY %	9.30%	-9.47%	-19.49%	18.00%	-40.48%	46.09%	-	-
Horiz. %	81.74%	74.78%	82.61%	102.61%	86.96%	146.09%	100.00%	-
P/NAPS	3.16	3.65	3.31	3.12	2.66	2.42	2.65	2.97%
YoY %	-13.42%	10.27%	6.09%	17.29%	9.92%	-8.68%	-	-
Horiz. %	119.25%	137.74%	124.91%	117.74%	100.38%	91.32%	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

2024-06-12 12:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-12 12:25:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-06-12 12:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-12 12:05:00

EMA 5

5 Mins

BUY

2024-06-12 11:55:00

EMA 5

5 Mins

SELL

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

560

SNS

SNS NETWORK TECHNOLOGY BERHAD

390

DNEX

DAGANG NEXCHANGE BERHAD

362

MPI

MALAYSIAN PACIFIC INDUSTRIES

311

HLIND

HONG LEONG INDUSTRIES BHD

294

PTRANS

PERAK TRANSIT BERHAD

281

YTLPOWR

YTL POWER INTERNATIONAL BHD

257

NOTION

NOTION VTEC BHD

243

GENTING

GENTING BHD

228

Daily Stocks

DNEX

0.50

+0.025

275,315,400

0.105

0.00

203,500,800

SNS

0.895

+0.14

159,915,500

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.09

-0.025

108,785,000

JAKS

0.19

0.00

94,946,100

JCY

0.805

+0.01

89,229,000

0.23

+0.02

81,489,400

TALAMT

0.02

0.00

80,178,700

HSI-HU8

0.14

+0.02

75,198,500

More active Stocks

MPI

39.00

+0.48

388,900

DUFU

2.75

+0.35

12,249,200

KLK

20.92

+0.34

348,600

INARI

3.79

+0.31

42,035,500

GAMUDA

6.67

+0.27

6,063,400

PIE

6.42

+0.27

616,600

KESM

6.50

+0.25

185,800

PENTA

5.23

+0.22

2,657,800

D&O

3.92

+0.21

2,516,000

TENAGA

14.00

+0.20

4,519,900

More gainer Stocks

HSI-CVY

0.30

-0.195

30,000

HLIND

11.36

-0.18

15,100

PETGAS

18.12

-0.16

108,900

HARBOUR

1.55

-0.15

4,554,300

CRESNDO

3.70

-0.14

1,369,900

PANAMY

20.26

-0.14

22,100

BMGREEN

1.61

-0.13

2,131,900

SAM

6.62

-0.12

290,800

KUAISHO-C17

0.08

-0.12

58,800

PMETAL

5.80

-0.11

1,578,200

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