[KLK] YoY Cumulative Quarter Result on 31-Dec-2013 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -68.11%
YoY- 12.17%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 5,496,149 4,337,801 3,114,493 2,494,152 2,320,957 2,923,177 2,422,980 14.61%
PBT 472,411 911,093 294,339 377,723 353,610 463,205 392,279 3.14%
Tax -96,323 -80,837 -66,983 -75,263 -81,291 -105,395 -74,827 4.29%
NP 376,088 830,256 227,356 302,460 272,319 357,810 317,452 2.86%
-
NP to SH 360,676 795,210 214,201 292,684 260,919 340,985 304,186 2.87%
-
Tax Rate 20.39% 8.87% 22.76% 19.93% 22.99% 22.75% 19.07% -
Total Cost 5,120,061 3,507,545 2,887,137 2,191,692 2,048,638 2,565,367 2,105,528 15.94%
-
Net Worth 11,160,839 10,276,918 8,253,484 7,859,446 7,454,759 7,348,263 6,305,256 9.97%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 11,160,839 10,276,918 8,253,484 7,859,446 7,454,759 7,348,263 6,305,256 9.97%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,065,077 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.84% 19.14% 7.30% 12.13% 11.73% 12.24% 13.10% -
ROE 3.23% 7.74% 2.60% 3.72% 3.50% 4.64% 4.82% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 516.09 407.32 292.45 234.20 217.94 274.49 227.49 14.61%
EPS 33.90 74.70 20.10 27.50 24.50 32.02 28.56 2.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.48 9.65 7.75 7.38 7.00 6.90 5.92 9.97%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 487.39 384.67 276.19 221.18 205.82 259.22 214.87 14.61%
EPS 31.98 70.52 19.00 25.95 23.14 30.24 26.97 2.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.8973 9.1134 7.3191 6.9697 6.6108 6.5163 5.5914 9.97%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 24.00 22.88 22.80 24.90 24.00 22.70 22.10 -
P/RPS 4.65 5.62 7.80 10.63 11.01 8.27 9.71 -11.53%
P/EPS 70.86 30.64 113.36 90.60 97.96 70.90 77.38 -1.45%
EY 1.41 3.26 0.88 1.10 1.02 1.41 1.29 1.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.37 2.94 3.37 3.43 3.29 3.73 -7.80%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 14/02/17 17/02/16 16/02/15 19/02/14 20/02/13 22/02/12 23/02/11 -
Price 25.10 23.66 23.18 24.50 21.32 23.64 21.08 -
P/RPS 4.86 5.81 7.93 10.46 9.78 8.61 9.27 -10.19%
P/EPS 74.11 31.69 115.25 89.15 87.02 73.83 73.81 0.06%
EY 1.35 3.16 0.87 1.12 1.15 1.35 1.35 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.45 2.99 3.32 3.05 3.43 3.56 -6.35%

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