[KLK] YoY Cumulative Quarter Result on 30-Jun-2004 [#3]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

25-Aug-2004

Admission Sponsor

Sponsor

Financial Year

30-Sep-2004

Quarter

30-Jun-2004 [#3]

Profit Trend

QoQ- 41.04%

YoY- 11.09%

Quarter Report

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Cumulative Result
Revenue	3,558,571	2,879,215	2,893,615	2,905,015	2,566,181	1,768,522	1,521,732	15.20%
YoY %	23.60%	-0.50%	-0.39%	13.20%	45.10%	16.22%	-	-
Horiz. %	233.85%	189.21%	190.15%	190.90%	168.64%	116.22%	100.00%	-
PBT	559,387	462,319	435,170	457,315	411,236	238,299	68,011	42.05%
YoY %	21.00%	6.24%	-4.84%	11.21%	72.57%	250.38%	-	-
Horiz. %	822.49%	679.77%	639.85%	672.41%	604.66%	350.38%	100.00%	-
Tax	-117,336	-105,948	-116,456	-134,161	-120,349	-50,520	-24,323	29.97%
YoY %	-10.75%	9.02%	13.20%	-11.48%	-138.22%	-107.70%	-	-
Horiz. %	482.41%	435.59%	478.79%	551.58%	494.80%	207.70%	100.00%	-
NP	442,051	356,371	318,714	323,154	290,887	187,779	43,688	47.04%
YoY %	24.04%	11.82%	-1.37%	11.09%	54.91%	329.82%	-	-
Horiz. %	1,011.84%	815.72%	729.52%	739.69%	665.83%	429.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	430,818	353,715	315,684	323,154	290,887	187,779	43,688	46.41%
YoY %	21.80%	12.05%	-2.31%	11.09%	54.91%	329.82%	-	-
Horiz. %	986.12%	809.64%	722.59%	739.69%	665.83%	429.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.98%	22.92%	26.76%	29.34%	29.27%	21.20%	35.76%	-
YoY %	-8.46%	-14.35%	-8.79%	0.24%	38.07%	-40.72%	-	-
Horiz. %	58.67%	64.09%	74.83%	82.05%	81.85%	59.28%	100.00%	-
Total Cost	3,116,520	2,522,844	2,574,901	2,581,861	2,275,294	1,580,743	1,478,044	13.23%
YoY %	23.53%	-2.02%	-0.27%	13.47%	43.94%	6.95%	-	-
Horiz. %	210.85%	170.69%	174.21%	174.68%	153.94%	106.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,654,325	4,259,915	4,082,552	3,847,747	3,606,799	3,386,411	3,168,267	6.61%
YoY %	9.26%	4.34%	6.10%	6.68%	6.51%	6.89%	-	-
Horiz. %	146.90%	134.46%	128.86%	121.45%	113.84%	106.89%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	106,506	70,998	42,600	42,594	42,599	-	-	-
YoY %	50.01%	66.66%	0.01%	-0.01%	0.00%	-	-	-
Horiz. %	250.02%	166.67%	100.00%	99.99%	100.00%	-	-	-
Div Payout %	24.72%	20.07%	13.49%	13.18%	14.64%	-	-	-
YoY %	23.17%	48.78%	2.35%	-9.97%	0.00%	-	-	-
Horiz. %	168.85%	137.09%	92.14%	90.03%	100.00%	-	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	4,654,325	4,259,915	4,082,552	3,847,747	3,606,799	3,386,411	3,168,267	6.61%
YoY %	9.26%	4.34%	6.10%	6.68%	6.51%	6.89%	-	-
Horiz. %	146.90%	134.46%	128.86%	121.45%	113.84%	106.89%	100.00%	-
NOSH	1,065,063	709,985	710,009	709,916	709,999	709,939	710,373	6.97%
YoY %	50.01%	-0.00%	0.01%	-0.01%	0.01%	-0.06%	-	-
Horiz. %	149.93%	99.95%	99.95%	99.94%	99.95%	99.94%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	12.42%	12.38%	11.01%	11.12%	11.34%	10.62%	2.87%	-
YoY %	0.32%	12.44%	-0.99%	-1.94%	6.78%	270.03%	-	-
Horiz. %	432.75%	431.36%	383.62%	387.46%	395.12%	370.03%	100.00%	-
ROE	9.26%	8.30%	7.73%	8.40%	8.06%	5.55%	1.38%	-
YoY %	11.57%	7.37%	-7.98%	4.22%	45.23%	302.17%	-	-
Horiz. %	671.01%	601.45%	560.14%	608.70%	584.06%	402.17%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	334.12	405.53	407.55	409.21	361.43	249.11	214.22	7.68%
YoY %	-17.61%	-0.50%	-0.41%	13.22%	45.09%	16.29%	-	-
Horiz. %	155.97%	189.31%	190.25%	191.02%	168.72%	116.29%	100.00%	-
EPS	40.45	33.21	44.46	45.52	40.97	26.45	6.15	36.86%
YoY %	21.80%	-25.30%	-2.33%	11.11%	54.90%	330.08%	-	-
Horiz. %	657.72%	540.00%	722.93%	740.16%	666.18%	430.08%	100.00%	-
DPS	10.00	10.00	6.00	6.00	6.00	0.00	0.00	-
YoY %	0.00%	66.67%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	166.67%	166.67%	100.00%	100.00%	100.00%	-	-	-
NAPS	4.37	6.00	5.75	5.42	5.08	4.77	4.46	-0.33%
YoY %	-27.17%	4.35%	6.09%	6.69%	6.50%	6.95%	-	-
Horiz. %	97.98%	134.53%	128.92%	121.52%	113.90%	106.95%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 710,181
RPS	323.80	261.99	263.30	264.34	233.50	160.92	138.47	15.20%
YoY %	23.59%	-0.50%	-0.39%	13.21%	45.10%	16.21%	-	-
Horiz. %	233.84%	189.20%	190.15%	190.90%	168.63%	116.21%	100.00%	-
EPS	39.20	32.19	28.73	29.40	26.47	17.09	3.98	46.38%
YoY %	21.78%	12.04%	-2.28%	11.07%	54.89%	329.40%	-	-
Horiz. %	984.92%	808.79%	721.86%	738.69%	665.08%	429.40%	100.00%	-
DPS	9.69	6.46	3.88	3.88	3.88	0.00	0.00	-
YoY %	50.00%	66.49%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	249.74%	166.49%	100.00%	100.00%	100.00%	-	-	-
NAPS	4.2351	3.8762	3.7148	3.5012	3.2819	3.0814	2.8829	6.61%
YoY %	9.26%	4.34%	6.10%	6.68%	6.51%	6.89%	-	-
Horiz. %	146.90%	134.45%	128.86%	121.45%	113.84%	106.89%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	12.90	9.75	6.85	6.45	6.20	6.50	4.84	-
P/RPS	3.86	2.40	1.68	1.58	1.72	2.61	2.26	9.32%
YoY %	60.83%	42.86%	6.33%	-8.14%	-34.10%	15.49%	-	-
Horiz. %	170.80%	106.19%	74.34%	69.91%	76.11%	115.49%	100.00%	-
P/EPS	31.89	19.57	15.41	14.17	15.13	24.57	78.70	-13.97%
YoY %	62.95%	27.00%	8.75%	-6.35%	-38.42%	-68.78%	-	-
Horiz. %	40.52%	24.87%	19.58%	18.01%	19.22%	31.22%	100.00%	-
EY	3.14	5.11	6.49	7.06	6.61	4.07	1.27	16.27%
YoY %	-38.55%	-21.26%	-8.07%	6.81%	62.41%	220.47%	-	-
Horiz. %	247.24%	402.36%	511.02%	555.91%	520.47%	320.47%	100.00%	-
DY	0.78	1.03	0.88	0.93	0.97	0.00	0.00	-
YoY %	-24.27%	17.05%	-5.38%	-4.12%	0.00%	0.00%	-	-
Horiz. %	80.41%	106.19%	90.72%	95.88%	100.00%	-	-	-
P/NAPS	2.95	1.63	1.19	1.19	1.22	1.36	1.09	18.04%
YoY %	80.98%	36.97%	0.00%	-2.46%	-10.29%	24.77%	-	-
Horiz. %	270.64%	149.54%	109.17%	109.17%	111.93%	124.77%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	22/08/07	23/08/06	30/08/05	25/08/04	18/08/03	22/08/02	22/08/01	-
Price	11.60	11.50	7.20	6.30	6.10	6.80	5.30	-
P/RPS	3.47	2.84	1.77	1.54	1.69	2.73	2.47	5.82%
YoY %	22.18%	60.45%	14.94%	-8.88%	-38.10%	10.53%	-	-
Horiz. %	140.49%	114.98%	71.66%	62.35%	68.42%	110.53%	100.00%	-
P/EPS	28.68	23.08	16.19	13.84	14.89	25.71	86.18	-16.74%
YoY %	24.26%	42.56%	16.98%	-7.05%	-42.08%	-70.17%	-	-
Horiz. %	33.28%	26.78%	18.79%	16.06%	17.28%	29.83%	100.00%	-
EY	3.49	4.33	6.18	7.23	6.72	3.89	1.16	20.14%
YoY %	-19.40%	-29.94%	-14.52%	7.59%	72.75%	235.34%	-	-
Horiz. %	300.86%	373.28%	532.76%	623.28%	579.31%	335.34%	100.00%	-
DY	0.86	0.87	0.83	0.95	0.98	0.00	0.00	-
YoY %	-1.15%	4.82%	-12.63%	-3.06%	0.00%	0.00%	-	-
Horiz. %	87.76%	88.78%	84.69%	96.94%	100.00%	-	-	-
P/NAPS	2.65	1.92	1.25	1.16	1.20	1.43	1.19	14.26%
YoY %	38.02%	53.60%	7.76%	-3.33%	-16.08%	20.17%	-	-
Horiz. %	222.69%	161.34%	105.04%	97.48%	100.84%	120.17%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos