[KLK] YoY Annualized Quarter Result on 31-Dec-2002 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- 101.04%
YoY- 67.2%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 4,054,888 4,301,156 3,970,536 3,511,428 2,526,108 2,341,964 2,683,636 -0.43%
PBT 850,552 819,404 681,024 669,488 377,832 287,620 400,248 -0.79%
Tax -162,652 -198,608 -196,436 -156,684 -71,128 -59,168 -103,820 -0.47%
NP 687,900 620,796 484,588 512,804 306,704 228,452 296,428 -0.89%
-
NP to SH 680,976 620,796 484,588 512,804 306,704 228,452 296,428 -0.88%
-
Tax Rate 19.12% 24.24% 28.84% 23.40% 18.83% 20.57% 25.94% -
Total Cost 3,366,988 3,680,360 3,485,948 2,998,624 2,219,404 2,113,512 2,387,208 -0.36%
-
Net Worth 4,437,135 4,117,496 3,848,867 3,485,420 3,244,530 3,260,555 3,279,447 -0.32%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 4,437,135 4,117,496 3,848,867 3,485,420 3,244,530 3,260,555 3,279,447 -0.32%
NOSH 709,941 709,913 710,123 709,861 709,962 710,360 709,837 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 16.96% 14.43% 12.20% 14.60% 12.14% 9.75% 11.05% -
ROE 15.35% 15.08% 12.59% 14.71% 9.45% 7.01% 9.04% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 571.16 605.87 559.13 494.66 355.81 329.69 378.06 -0.43%
EPS 95.92 87.44 68.24 72.24 43.20 32.16 41.76 -0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.25 5.80 5.42 4.91 4.57 4.59 4.62 -0.32%
Adjusted Per Share Value based on latest NOSH - 709,861
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 368.97 391.37 361.29 319.52 229.86 213.10 244.19 -0.43%
EPS 61.96 56.49 44.09 46.66 27.91 20.79 26.97 -0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0375 3.7466 3.5022 3.1715 2.9523 2.9669 2.9841 -0.32%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 8.40 6.90 6.70 6.50 5.30 4.54 0.00 -
P/RPS 1.47 1.14 1.20 1.31 1.49 1.38 0.00 -100.00%
P/EPS 8.76 7.89 9.82 9.00 12.27 14.12 0.00 -100.00%
EY 11.42 12.67 10.19 11.11 8.15 7.08 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.19 1.24 1.32 1.16 0.99 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 23/02/05 18/02/04 26/02/03 26/02/02 21/02/01 23/02/00 -
Price 9.40 6.25 6.55 6.20 5.40 4.50 5.35 -
P/RPS 1.65 1.03 1.17 1.25 1.52 1.36 1.42 -0.15%
P/EPS 9.80 7.15 9.60 8.58 12.50 13.99 12.81 0.28%
EY 10.20 13.99 10.42 11.65 8.00 7.15 7.81 -0.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.08 1.21 1.26 1.18 0.98 1.16 -0.27%

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