[KLK] YoY Cumulative Quarter Result on 30-Sep-2013 [#4]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

20-Nov-2013

Admission Sponsor

Sponsor

Financial Year

30-Sep-2013

Quarter

30-Sep-2013 [#4]

Profit Trend

QoQ- 39.11%

YoY- -24.23%

Quarter Report

4th Quarterly Report 2013.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Cumulative Result
Revenue	16,505,810	13,649,991	11,129,973	9,147,325	10,570,188	10,743,252	7,490,626	14.06%
YoY %	20.92%	22.64%	21.67%	-13.46%	-1.61%	43.42%	-	-
Horiz. %	220.35%	182.23%	148.59%	122.12%	141.11%	143.42%	100.00%	-
PBT	1,712,284	1,134,598	1,317,697	1,199,767	1,560,436	2,066,205	1,382,832	3.62%
YoY %	50.92%	-13.90%	9.83%	-23.11%	-24.48%	49.42%	-	-
Horiz. %	123.82%	82.05%	95.29%	86.76%	112.84%	149.42%	100.00%	-
Tax	-29,144	-250,560	-285,003	-232,797	-300,347	-420,674	-315,562	-32.74%
YoY %	88.37%	12.09%	-22.43%	22.49%	28.60%	-33.31%	-	-
Horiz. %	9.24%	79.40%	90.32%	73.77%	95.18%	133.31%	100.00%	-
NP	1,683,140	884,038	1,032,694	966,970	1,260,089	1,645,531	1,067,270	7.88%
YoY %	90.39%	-14.39%	6.80%	-23.26%	-23.42%	54.18%	-	-
Horiz. %	157.71%	82.83%	96.76%	90.60%	118.07%	154.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,592,191	869,912	991,705	917,743	1,211,244	1,571,413	1,012,340	7.83%
YoY %	83.03%	-12.28%	8.06%	-24.23%	-22.92%	55.23%	-	-
Horiz. %	157.28%	85.93%	97.96%	90.66%	119.65%	155.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.70%	22.08%	21.63%	19.40%	19.25%	20.36%	22.82%	-
YoY %	-92.30%	2.08%	11.49%	0.78%	-5.45%	-10.78%	-	-
Horiz. %	7.45%	96.76%	94.79%	85.01%	84.36%	89.22%	100.00%	-
Total Cost	14,822,670	12,765,953	10,097,279	8,180,355	9,310,099	9,097,721	6,423,356	14.94%
YoY %	16.11%	26.43%	23.43%	-12.13%	2.33%	41.64%	-	-
Horiz. %	230.76%	198.74%	157.20%	127.35%	144.94%	141.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,447,313	9,668,055	7,752,950	7,529,307	7,113,970	7,071,145	6,006,309	9.65%
YoY %	8.06%	24.70%	2.97%	5.84%	0.61%	17.73%	-	-
Horiz. %	173.94%	160.96%	129.08%	125.36%	118.44%	117.73%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	532,482	479,143	585,731	532,482	692,227	905,191	638,969	-2.99%
YoY %	11.13%	-18.20%	10.00%	-23.08%	-23.53%	41.66%	-	-
Horiz. %	83.33%	74.99%	91.67%	83.33%	108.33%	141.66%	100.00%	-
Div Payout %	33.44%	55.08%	59.06%	58.02%	57.15%	57.60%	63.12%	-
YoY %	-39.29%	-6.74%	1.79%	1.52%	-0.78%	-8.75%	-	-
Horiz. %	52.98%	87.26%	93.57%	91.92%	90.54%	91.25%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	10,447,313	9,668,055	7,752,950	7,529,307	7,113,970	7,071,145	6,006,309	9.65%
YoY %	8.06%	24.70%	2.97%	5.84%	0.61%	17.73%	-	-
Horiz. %	173.94%	160.96%	129.08%	125.36%	118.44%	117.73%	100.00%	-
NOSH	1,064,965	1,064,763	1,064,965	1,064,965	1,064,965	1,064,931	1,064,948	0.00%
YoY %	0.02%	-0.02%	0.00%	0.00%	0.00%	-0.00%	-	-
Horiz. %	100.00%	99.98%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	10.20%	6.48%	9.28%	10.57%	11.92%	15.32%	14.25%	-
YoY %	57.41%	-30.17%	-12.20%	-11.33%	-22.19%	7.51%	-	-
Horiz. %	71.58%	45.47%	65.12%	74.18%	83.65%	107.51%	100.00%	-
ROE	15.24%	9.00%	12.79%	12.19%	17.03%	22.22%	16.85%	-
YoY %	69.33%	-29.63%	4.92%	-28.42%	-23.36%	31.87%	-	-
Horiz. %	90.45%	53.41%	75.91%	72.34%	101.07%	131.87%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	1,549.89	1,281.97	1,045.10	858.93	992.54	1,008.82	703.38	14.05%
YoY %	20.90%	22.66%	21.67%	-13.46%	-1.61%	43.42%	-	-
Horiz. %	220.35%	182.26%	148.58%	122.11%	141.11%	143.42%	100.00%	-
EPS	149.50	81.70	93.10	86.20	113.74	147.56	95.06	7.83%
YoY %	82.99%	-12.24%	8.00%	-24.21%	-22.92%	55.23%	-	-
Horiz. %	157.27%	85.95%	97.94%	90.68%	119.65%	155.23%	100.00%	-
DPS	50.00	45.00	55.00	50.00	65.00	85.00	60.00	-2.99%
YoY %	11.11%	-18.18%	10.00%	-23.08%	-23.53%	41.67%	-	-
Horiz. %	83.33%	75.00%	91.67%	83.33%	108.33%	141.67%	100.00%	-
NAPS	9.81	9.08	7.28	7.07	6.68	6.64	5.64	9.65%
YoY %	8.04%	24.73%	2.97%	5.84%	0.60%	17.73%	-	-
Horiz. %	173.94%	160.99%	129.08%	125.35%	118.44%	117.73%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,965
RPS	1,501.91	1,242.05	1,012.75	832.34	961.81	977.56	681.59	14.06%
YoY %	20.92%	22.64%	21.68%	-13.46%	-1.61%	43.42%	-	-
Horiz. %	220.35%	182.23%	148.59%	122.12%	141.11%	143.42%	100.00%	-
EPS	144.88	79.16	90.24	83.51	110.21	142.99	92.12	7.83%
YoY %	83.02%	-12.28%	8.06%	-24.23%	-22.92%	55.22%	-	-
Horiz. %	157.27%	85.93%	97.96%	90.65%	119.64%	155.22%	100.00%	-
DPS	48.45	43.60	53.30	48.45	62.99	82.37	58.14	-2.99%
YoY %	11.12%	-18.20%	10.01%	-23.08%	-23.53%	41.68%	-	-
Horiz. %	83.33%	74.99%	91.68%	83.33%	108.34%	141.68%	100.00%	-
NAPS	9.5063	8.7972	7.0546	6.8511	6.4732	6.4342	5.4653	9.65%
YoY %	8.06%	24.70%	2.97%	5.84%	0.61%	17.73%	-	-
Horiz. %	173.94%	160.96%	129.08%	125.36%	118.44%	117.73%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	23.98	21.70	21.08	22.60	22.06	21.10	17.00	-
P/RPS	1.55	1.69	2.02	2.63	2.22	2.09	2.42	-7.14%
YoY %	-8.28%	-16.34%	-23.19%	18.47%	6.22%	-13.64%	-	-
Horiz. %	64.05%	69.83%	83.47%	108.68%	91.74%	86.36%	100.00%	-
P/EPS	16.04	26.56	22.64	26.23	19.40	14.30	17.88	-1.79%
YoY %	-39.61%	17.31%	-13.69%	35.21%	35.66%	-20.02%	-	-
Horiz. %	89.71%	148.55%	126.62%	146.70%	108.50%	79.98%	100.00%	-
EY	6.23	3.76	4.42	3.81	5.16	6.99	5.59	1.82%
YoY %	65.69%	-14.93%	16.01%	-26.16%	-26.18%	25.04%	-	-
Horiz. %	111.45%	67.26%	79.07%	68.16%	92.31%	125.04%	100.00%	-
DY	2.09	2.07	2.61	2.21	2.95	4.03	3.53	-8.35%
YoY %	0.97%	-20.69%	18.10%	-25.08%	-26.80%	14.16%	-	-
Horiz. %	59.21%	58.64%	73.94%	62.61%	83.57%	114.16%	100.00%	-
P/NAPS	2.44	2.39	2.90	3.20	3.30	3.18	3.01	-3.43%
YoY %	2.09%	-17.59%	-9.38%	-3.03%	3.77%	5.65%	-	-
Horiz. %	81.06%	79.40%	96.35%	106.31%	109.63%	105.65%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	16/11/16	18/11/15	19/11/14	20/11/13	21/11/12	23/11/11	29/11/10	-
Price	23.92	22.68	23.00	24.00	20.56	21.38	19.98	-
P/RPS	1.54	1.77	2.20	2.79	2.07	2.12	2.84	-9.68%
YoY %	-12.99%	-19.55%	-21.15%	34.78%	-2.36%	-25.35%	-	-
Horiz. %	54.23%	62.32%	77.46%	98.24%	72.89%	74.65%	100.00%	-
P/EPS	16.00	27.76	24.70	27.85	18.08	14.49	21.02	-4.44%
YoY %	-42.36%	12.39%	-11.31%	54.04%	24.78%	-31.07%	-	-
Horiz. %	76.12%	132.06%	117.51%	132.49%	86.01%	68.93%	100.00%	-
EY	6.25	3.60	4.05	3.59	5.53	6.90	4.76	4.63%
YoY %	73.61%	-11.11%	12.81%	-35.08%	-19.86%	44.96%	-	-
Horiz. %	131.30%	75.63%	85.08%	75.42%	116.18%	144.96%	100.00%	-
DY	2.09	1.98	2.39	2.08	3.16	3.98	3.00	-5.84%
YoY %	5.56%	-17.15%	14.90%	-34.18%	-20.60%	32.67%	-	-
Horiz. %	69.67%	66.00%	79.67%	69.33%	105.33%	132.67%	100.00%	-
P/NAPS	2.44	2.50	3.16	3.39	3.08	3.22	3.54	-6.00%
YoY %	-2.40%	-20.89%	-6.78%	10.06%	-4.35%	-9.04%	-	-
Horiz. %	68.93%	70.62%	89.27%	95.76%	87.01%	90.96%	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