[KLK] YoY Annualized Quarter Result on 31-Mar-2011 [#2]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

25-May-2011

Admission Sponsor

Sponsor

Financial Year

30-Sep-2011

Quarter

31-Mar-2011 [#2]

Profit Trend

QoQ- 11.45%

YoY- 48.12%

Quarter Report

2nd Quarterly Report 2011.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Annualized Quarter Result
Revenue	10,856,390	9,113,014	11,094,762	9,582,674	7,298,034	6,642,884	7,350,120	6.71%
YoY %	19.13%	-17.86%	15.78%	31.30%	9.86%	-9.62%	-	-
Horiz. %	147.70%	123.98%	150.95%	130.37%	99.29%	90.38%	100.00%	-
PBT	1,604,300	1,276,340	1,549,614	1,792,224	1,257,868	610,404	1,425,750	1.98%
YoY %	25.70%	-17.63%	-13.54%	42.48%	106.07%	-57.19%	-	-
Horiz. %	112.52%	89.52%	108.69%	125.70%	88.23%	42.81%	100.00%	-
Tax	-325,124	-280,728	-372,718	-363,684	-290,226	-238,144	-317,616	0.38%
YoY %	-15.81%	24.68%	-2.48%	-25.31%	-21.87%	25.02%	-	-
Horiz. %	102.36%	88.39%	117.35%	114.50%	91.38%	74.98%	100.00%	-
NP	1,279,176	995,612	1,176,896	1,428,540	967,642	372,260	1,108,134	2.42%
YoY %	28.48%	-15.40%	-17.62%	47.63%	159.94%	-66.41%	-	-
Horiz. %	115.44%	89.85%	106.21%	128.91%	87.32%	33.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,214,578	941,152	1,111,786	1,356,080	915,508	357,052	1,055,582	2.36%
YoY %	29.05%	-15.35%	-18.01%	48.12%	156.41%	-66.17%	-	-
Horiz. %	115.06%	89.16%	105.32%	128.47%	86.73%	33.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.27%	21.99%	24.05%	20.29%	23.07%	39.01%	22.28%	-
YoY %	-7.82%	-8.57%	18.53%	-12.05%	-40.86%	75.09%	-	-
Horiz. %	90.98%	98.70%	107.94%	91.07%	103.55%	175.09%	100.00%	-
Total Cost	9,577,214	8,117,402	9,917,866	8,154,134	6,330,392	6,270,624	6,241,986	7.39%
YoY %	17.98%	-18.15%	21.63%	28.81%	0.95%	0.46%	-	-
Horiz. %	153.43%	130.05%	158.89%	130.63%	101.42%	100.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,029,841	7,188,518	7,007,233	6,357,623	5,708,612	5,134,220	5,069,179	7.96%
YoY %	11.70%	2.59%	10.22%	11.37%	11.19%	1.28%	-	-
Horiz. %	158.41%	141.81%	138.23%	125.42%	112.61%	101.28%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	319,489	319,489	319,478	319,478	319,511	213,038	319,486	0.00%
YoY %	0.00%	0.00%	0.00%	-0.01%	49.98%	-33.32%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.01%	66.68%	100.00%	-
Div Payout %	26.30%	33.95%	28.74%	23.56%	34.90%	59.67%	30.27%	-
YoY %	-22.53%	18.13%	21.99%	-32.49%	-41.51%	97.13%	-	-
Horiz. %	86.88%	112.16%	94.95%	77.83%	115.30%	197.13%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	8,029,841	7,188,518	7,007,233	6,357,623	5,708,612	5,134,220	5,069,179	7.96%
YoY %	11.70%	2.59%	10.22%	11.37%	11.19%	1.28%	-	-
Horiz. %	158.41%	141.81%	138.23%	125.42%	112.61%	101.28%	100.00%	-
NOSH	1,064,965	1,064,965	1,064,929	1,064,928	1,065,039	1,065,190	1,064,953	0.00%
YoY %	0.00%	0.00%	0.00%	-0.01%	-0.01%	0.02%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.01%	100.02%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	11.78%	10.93%	10.61%	14.91%	13.26%	5.60%	15.08%	-
YoY %	7.78%	3.02%	-28.84%	12.44%	136.79%	-62.86%	-	-
Horiz. %	78.12%	72.48%	70.36%	98.87%	87.93%	37.14%	100.00%	-
ROE	15.13%	13.09%	15.87%	21.33%	16.04%	6.95%	20.82%	-
YoY %	15.58%	-17.52%	-25.60%	32.98%	130.79%	-66.62%	-	-
Horiz. %	72.67%	62.87%	76.22%	102.45%	77.04%	33.38%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	1,019.41	855.71	1,041.83	899.84	685.24	623.63	690.18	6.71%
YoY %	19.13%	-17.86%	15.78%	31.32%	9.88%	-9.64%	-	-
Horiz. %	147.70%	123.98%	150.95%	130.38%	99.28%	90.36%	100.00%	-
EPS	114.00	88.40	104.40	127.34	85.96	33.52	99.12	2.35%
YoY %	28.96%	-15.33%	-18.01%	48.14%	156.44%	-66.18%	-	-
Horiz. %	115.01%	89.18%	105.33%	128.47%	86.72%	33.82%	100.00%	-
DPS	30.00	30.00	30.00	30.00	30.00	20.00	30.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	50.00%	-33.33%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	66.67%	100.00%	-
NAPS	7.54	6.75	6.58	5.97	5.36	4.82	4.76	7.96%
YoY %	11.70%	2.58%	10.22%	11.38%	11.20%	1.26%	-	-
Horiz. %	158.40%	141.81%	138.24%	125.42%	112.61%	101.26%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,065,111
RPS	987.85	829.22	1,009.54	871.96	664.07	604.46	668.81	6.71%
YoY %	19.13%	-17.86%	15.78%	31.31%	9.86%	-9.62%	-	-
Horiz. %	147.70%	123.98%	150.95%	130.37%	99.29%	90.38%	100.00%	-
EPS	110.52	85.64	101.16	123.39	83.30	32.49	96.05	2.36%
YoY %	29.05%	-15.34%	-18.02%	48.13%	156.39%	-66.17%	-	-
Horiz. %	115.07%	89.16%	105.32%	128.46%	86.73%	33.83%	100.00%	-
DPS	29.07	29.07	29.07	29.07	29.07	19.38	29.07	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	50.00%	-33.33%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	66.67%	100.00%	-
NAPS	7.3066	6.541	6.3761	5.785	5.1944	4.6718	4.6126	7.96%
YoY %	11.70%	2.59%	10.22%	11.37%	11.19%	1.28%	-	-
Horiz. %	158.41%	141.81%	138.23%	125.42%	112.61%	101.28%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	24.20	20.92	24.60	21.20	16.68	10.60	16.20	-
P/RPS	2.37	2.44	2.36	2.36	2.43	1.70	2.35	0.14%
YoY %	-2.87%	3.39%	0.00%	-2.88%	42.94%	-27.66%	-	-
Horiz. %	100.85%	103.83%	100.43%	100.43%	103.40%	72.34%	100.00%	-
P/EPS	21.22	23.67	23.56	16.65	19.40	31.62	16.34	4.44%
YoY %	-10.35%	0.47%	41.50%	-14.18%	-38.65%	93.51%	-	-
Horiz. %	129.87%	144.86%	144.19%	101.90%	118.73%	193.51%	100.00%	-
EY	4.71	4.22	4.24	6.01	5.15	3.16	6.12	-4.26%
YoY %	11.61%	-0.47%	-29.45%	16.70%	62.97%	-48.37%	-	-
Horiz. %	76.96%	68.95%	69.28%	98.20%	84.15%	51.63%	100.00%	-
DY	1.24	1.43	1.22	1.42	1.80	1.89	1.85	-6.44%
YoY %	-13.29%	17.21%	-14.08%	-21.11%	-4.76%	2.16%	-	-
Horiz. %	67.03%	77.30%	65.95%	76.76%	97.30%	102.16%	100.00%	-
P/NAPS	3.21	3.10	3.74	3.55	3.11	2.20	3.40	-0.95%
YoY %	3.55%	-17.11%	5.35%	14.15%	41.36%	-35.29%	-	-
Horiz. %	94.41%	91.18%	110.00%	104.41%	91.47%	64.71%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	21/05/14	22/05/13	24/05/12	25/05/11	26/05/10	27/05/09	21/05/08	-
Price	24.70	21.70	22.16	21.50	15.58	11.90	17.90	-
P/RPS	2.42	2.54	2.13	2.39	2.27	1.91	2.59	-1.12%
YoY %	-4.72%	19.25%	-10.88%	5.29%	18.85%	-26.25%	-	-
Horiz. %	93.44%	98.07%	82.24%	92.28%	87.64%	73.75%	100.00%	-
P/EPS	21.66	24.55	21.23	16.88	18.12	35.50	18.06	3.07%
YoY %	-11.77%	15.64%	25.77%	-6.84%	-48.96%	96.57%	-	-
Horiz. %	119.93%	135.94%	117.55%	93.47%	100.33%	196.57%	100.00%	-
EY	4.62	4.07	4.71	5.92	5.52	2.82	5.54	-2.97%
YoY %	13.51%	-13.59%	-20.44%	7.25%	95.74%	-49.10%	-	-
Horiz. %	83.39%	73.47%	85.02%	106.86%	99.64%	50.90%	100.00%	-
DY	1.21	1.38	1.35	1.40	1.93	1.68	1.68	-5.32%
YoY %	-12.32%	2.22%	-3.57%	-27.46%	14.88%	0.00%	-	-
Horiz. %	72.02%	82.14%	80.36%	83.33%	114.88%	100.00%	100.00%	-
P/NAPS	3.28	3.21	3.37	3.60	2.91	2.47	3.76	-2.24%
YoY %	2.18%	-4.75%	-6.39%	23.71%	17.81%	-34.31%	-	-
Horiz. %	87.23%	85.37%	89.63%	95.74%	77.39%	65.69%	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 - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 16:50:00

EMA 5

10 Mins

SELL

2024-05-31 16:50:00

OBV

10 Mins

SELL

2024-05-31 16:50:00

OBV

5 Mins

SELL

2024-05-31 16:40:00

EMA 5

5 Mins

SELL

2024-05-31 16:35:00

ADX

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 >

PBBANK

PUBLIC BANK BHD

1000

GENTING

GENTING BHD

385

MPI

MALAYSIAN PACIFIC INDUSTRIES

277

HLIND

HONG LEONG INDUSTRIES BHD

251

NOTION

NOTION VTEC BHD

249

GENM

GENTING MALAYSIA BERHAD

242

YTLPOWR

YTL POWER INTERNATIONAL BHD

233

PTRANS

PERAK TRANSIT BERHAD

229

MYEG

MY E.G. SERVICES BHD

218

JTIASA

JAYA TIASA HOLDINGS BHD

199

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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