[KLK] YoY Cumulative Quarter Result on 31-Mar-2004 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- 89.13%
YoY- 11.58%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,206,852 1,870,471 1,966,378 1,926,810 1,631,968 1,157,013 1,063,345 12.93%
PBT 365,689 314,731 307,186 327,473 286,849 163,119 49,397 39.58%
Tax -81,193 -66,935 -83,093 -98,347 -81,509 -37,100 -20,205 26.07%
NP 284,496 247,796 224,093 229,126 205,340 126,019 29,192 46.12%
-
NP to SH 282,809 245,869 224,093 229,126 205,340 126,019 29,192 45.98%
-
Tax Rate 22.20% 21.27% 27.05% 30.03% 28.42% 22.74% 40.90% -
Total Cost 1,922,356 1,622,675 1,742,285 1,697,684 1,426,628 1,030,994 1,034,153 10.88%
-
Net Worth 4,567,961 4,259,930 3,549,385 3,848,351 3,500,436 3,294,243 3,167,793 6.28%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 106,479 70,998 42,592 42,601 42,601 42,597 42,616 16.48%
Div Payout % 37.65% 28.88% 19.01% 18.59% 20.75% 33.80% 145.99% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 4,567,961 4,259,930 3,549,385 3,848,351 3,500,436 3,294,243 3,167,793 6.28%
NOSH 1,064,792 709,988 709,877 710,027 710,027 709,966 710,267 6.97%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 12.89% 13.25% 11.40% 11.89% 12.58% 10.89% 2.75% -
ROE 6.19% 5.77% 6.31% 5.95% 5.87% 3.83% 0.92% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 207.26 263.45 277.00 271.37 229.85 162.97 149.71 5.56%
EPS 26.56 23.09 31.56 32.27 28.92 17.75 4.11 36.45%
DPS 10.00 10.00 6.00 6.00 6.00 6.00 6.00 8.88%
NAPS 4.29 6.00 5.00 5.42 4.93 4.64 4.46 -0.64%
Adjusted Per Share Value based on latest NOSH - 709,921
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 195.70 165.87 174.38 170.87 144.72 102.60 94.30 12.93%
EPS 25.08 21.80 19.87 20.32 18.21 11.18 2.59 45.96%
DPS 9.44 6.30 3.78 3.78 3.78 3.78 3.78 16.47%
NAPS 4.0508 3.7777 3.1475 3.4127 3.1041 2.9213 2.8092 6.28%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 12.00 9.40 6.60 7.20 5.60 5.80 4.80 -
P/RPS 5.79 3.57 2.38 2.65 2.44 3.56 3.21 10.32%
P/EPS 45.18 27.14 20.91 22.31 19.36 32.68 116.79 -14.63%
EY 2.21 3.68 4.78 4.48 5.16 3.06 0.86 17.02%
DY 0.83 1.06 0.91 0.83 1.07 1.03 1.25 -6.59%
P/NAPS 2.80 1.57 1.32 1.33 1.14 1.25 1.08 17.19%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 24/05/06 18/05/05 17/05/04 16/05/03 16/05/02 23/05/01 -
Price 13.50 10.00 6.55 6.25 5.85 6.70 4.62 -
P/RPS 6.51 3.80 2.36 2.30 2.55 4.11 3.09 13.21%
P/EPS 50.83 28.88 20.75 19.37 20.23 37.75 112.41 -12.38%
EY 1.97 3.46 4.82 5.16 4.94 2.65 0.89 14.15%
DY 0.74 1.00 0.92 0.96 1.03 0.90 1.30 -8.95%
P/NAPS 3.15 1.67 1.31 1.15 1.19 1.44 1.04 20.27%

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