[KLK] YoY Annualized Quarter Result on 30-Sep-2000 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
28-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2000
Quarter
30-Sep-2000 [#4]
Profit Trend
QoQ- -2.62%
YoY- -45.5%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 3,473,531 2,469,071 2,041,614 2,224,096 2,404,255 2,334,725 -0.41%
PBT 555,501 347,119 106,559 290,079 399,326 367,943 -0.43%
Tax -174,223 -92,046 -45,359 -88,199 -28,920 -93,979 -0.64%
NP 381,278 255,073 61,200 201,880 370,406 273,964 -0.34%
-
NP to SH 381,278 255,073 61,200 201,880 370,406 273,964 -0.34%
-
Tax Rate 31.36% 26.52% 42.57% 30.41% 7.24% 25.54% -
Total Cost 3,092,253 2,213,998 1,980,414 2,022,216 2,033,849 2,060,761 -0.42%
-
Net Worth 3,670,690 3,343,989 3,194,895 3,216,730 3,185,676 2,929,981 -0.23%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 177,499 141,995 106,496 142,018 - - -100.00%
Div Payout % 46.55% 55.67% 174.01% 70.35% - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 3,670,690 3,343,989 3,194,895 3,216,730 3,185,676 2,929,981 -0.23%
NOSH 709,998 709,976 709,976 710,094 711,088 712,890 0.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 10.98% 10.33% 3.00% 9.08% 15.41% 11.73% -
ROE 10.39% 7.63% 1.92% 6.28% 11.63% 9.35% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 489.23 347.77 287.56 313.21 338.11 327.50 -0.42%
EPS 53.70 35.92 8.62 28.43 52.09 38.43 -0.35%
DPS 25.00 20.00 15.00 20.00 0.00 0.00 -100.00%
NAPS 5.17 4.71 4.50 4.53 4.48 4.11 -0.24%
Adjusted Per Share Value based on latest NOSH - 710,551
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 316.07 224.67 185.77 202.38 218.77 212.44 -0.41%
EPS 34.69 23.21 5.57 18.37 33.70 24.93 -0.34%
DPS 16.15 12.92 9.69 12.92 0.00 0.00 -100.00%
NAPS 3.3401 3.0428 2.9071 2.927 2.8987 2.6661 -0.23%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 6.20 6.05 5.00 5.30 0.00 0.00 -
P/RPS 1.27 1.74 1.74 1.69 0.00 0.00 -100.00%
P/EPS 11.55 16.84 58.00 18.64 0.00 0.00 -100.00%
EY 8.66 5.94 1.72 5.36 0.00 0.00 -100.00%
DY 4.03 3.31 3.00 3.77 0.00 0.00 -100.00%
P/NAPS 1.20 1.28 1.11 1.17 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 21/11/03 27/11/02 26/11/01 28/11/00 25/11/99 - -
Price 6.50 6.40 5.15 4.56 0.00 0.00 -
P/RPS 1.33 1.84 1.79 1.46 0.00 0.00 -100.00%
P/EPS 12.10 17.81 59.74 16.04 0.00 0.00 -100.00%
EY 8.26 5.61 1.67 6.23 0.00 0.00 -100.00%
DY 3.85 3.13 2.91 4.39 0.00 0.00 -100.00%
P/NAPS 1.26 1.36 1.14 1.01 0.00 0.00 -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
Post a Comment