[KLK] YoY Cumulative Quarter Result on 31-Mar-2005 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- 44.39%
YoY- -2.2%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 3,675,060 2,206,852 1,870,471 1,966,378 1,926,810 1,631,968 1,157,013 21.22%
PBT 712,875 365,689 314,731 307,186 327,473 286,849 163,119 27.83%
Tax -158,808 -81,193 -66,935 -83,093 -98,347 -81,509 -37,100 27.39%
NP 554,067 284,496 247,796 224,093 229,126 205,340 126,019 27.96%
-
NP to SH 527,791 282,809 245,869 224,093 229,126 205,340 126,019 26.93%
-
Tax Rate 22.28% 22.20% 21.27% 27.05% 30.03% 28.42% 22.74% -
Total Cost 3,120,993 1,922,356 1,622,675 1,742,285 1,697,684 1,426,628 1,030,994 20.25%
-
Net Worth 5,069,179 4,567,961 4,259,930 3,549,385 3,848,351 3,500,436 3,294,243 7.44%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 159,743 106,479 70,998 42,592 42,601 42,601 42,597 24.61%
Div Payout % 30.27% 37.65% 28.88% 19.01% 18.59% 20.75% 33.80% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 5,069,179 4,567,961 4,259,930 3,549,385 3,848,351 3,500,436 3,294,243 7.44%
NOSH 1,064,953 1,064,792 709,988 709,877 710,027 710,027 709,966 6.98%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 15.08% 12.89% 13.25% 11.40% 11.89% 12.58% 10.89% -
ROE 10.41% 6.19% 5.77% 6.31% 5.95% 5.87% 3.83% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 345.09 207.26 263.45 277.00 271.37 229.85 162.97 13.30%
EPS 49.56 26.56 23.09 31.56 32.27 28.92 17.75 18.64%
DPS 15.00 10.00 10.00 6.00 6.00 6.00 6.00 16.48%
NAPS 4.76 4.29 6.00 5.00 5.42 4.93 4.64 0.42%
Adjusted Per Share Value based on latest NOSH - 709,790
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 325.90 195.70 165.87 174.38 170.87 144.72 102.60 21.22%
EPS 46.80 25.08 21.80 19.87 20.32 18.21 11.18 26.92%
DPS 14.17 9.44 6.30 3.78 3.78 3.78 3.78 24.61%
NAPS 4.4953 4.0508 3.7777 3.1475 3.4127 3.1041 2.9213 7.44%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 16.20 12.00 9.40 6.60 7.20 5.60 5.80 -
P/RPS 4.69 5.79 3.57 2.38 2.65 2.44 3.56 4.69%
P/EPS 32.69 45.18 27.14 20.91 22.31 19.36 32.68 0.00%
EY 3.06 2.21 3.68 4.78 4.48 5.16 3.06 0.00%
DY 0.93 0.83 1.06 0.91 0.83 1.07 1.03 -1.68%
P/NAPS 3.40 2.80 1.57 1.32 1.33 1.14 1.25 18.13%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 23/05/07 24/05/06 18/05/05 17/05/04 16/05/03 16/05/02 -
Price 17.90 13.50 10.00 6.55 6.25 5.85 6.70 -
P/RPS 5.19 6.51 3.80 2.36 2.30 2.55 4.11 3.96%
P/EPS 36.12 50.83 28.88 20.75 19.37 20.23 37.75 -0.73%
EY 2.77 1.97 3.46 4.82 5.16 4.94 2.65 0.74%
DY 0.84 0.74 1.00 0.92 0.96 1.03 0.90 -1.14%
P/NAPS 3.76 3.15 1.67 1.31 1.15 1.19 1.44 17.32%

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