[KLK] YoY Quarter Result on 30-Jun-2003 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 10.9%
YoY- 38.52%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,008,744 927,237 978,205 934,213 611,509 458,387 491,216 12.73%
PBT 147,588 127,984 129,842 124,387 75,180 18,614 38,484 25.09%
Tax -39,013 -34,665 -35,814 -38,840 -13,420 -4,118 -11,197 23.11%
NP 108,575 93,319 94,028 85,547 61,760 14,496 27,287 25.86%
-
NP to SH 107,846 91,591 94,028 85,547 61,760 14,496 27,287 25.72%
-
Tax Rate 26.43% 27.09% 27.58% 31.23% 17.85% 22.12% 29.10% -
Total Cost 900,169 833,918 884,177 848,666 549,749 443,891 463,929 11.67%
-
Net Worth 4,259,881 4,081,204 3,849,182 3,606,462 3,386,151 3,169,223 3,261,649 4.54%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 4,259,881 4,081,204 3,849,182 3,606,462 3,386,151 3,169,223 3,261,649 4.54%
NOSH 709,980 709,774 710,181 709,933 709,885 710,588 710,598 -0.01%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.76% 10.06% 9.61% 9.16% 10.10% 3.16% 5.55% -
ROE 2.53% 2.24% 2.44% 2.37% 1.82% 0.46% 0.84% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 142.08 130.64 137.74 131.59 86.14 64.51 69.13 12.75%
EPS 10.13 12.90 13.24 12.05 8.70 2.04 3.84 17.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 5.75 5.42 5.08 4.77 4.46 4.59 4.56%
Adjusted Per Share Value based on latest NOSH - 709,933
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 89.45 82.23 86.75 82.84 54.23 40.65 43.56 12.73%
EPS 9.56 8.12 8.34 7.59 5.48 1.29 2.42 25.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7776 3.6192 3.4134 3.1982 3.0028 2.8104 2.8924 4.54%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 9.75 6.85 6.45 6.20 6.50 4.84 5.50 -
P/RPS 6.86 5.24 4.68 4.71 7.55 7.50 7.96 -2.44%
P/EPS 64.19 53.08 48.72 51.45 74.71 237.25 143.23 -12.51%
EY 1.56 1.88 2.05 1.94 1.34 0.42 0.70 14.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.19 1.19 1.22 1.36 1.09 1.20 5.23%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 30/08/05 25/08/04 18/08/03 22/08/02 22/08/01 29/08/00 -
Price 11.50 7.20 6.30 6.10 6.80 5.30 5.30 -
P/RPS 8.09 5.51 4.57 4.64 7.89 8.22 7.67 0.89%
P/EPS 75.71 55.80 47.58 50.62 78.16 259.80 138.02 -9.51%
EY 1.32 1.79 2.10 1.98 1.28 0.38 0.72 10.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.25 1.16 1.20 1.43 1.19 1.15 8.91%

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