[KLK] YoY Quarter Result on 30-Sep-2008 [#4]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

21-Nov-2008

Admission Sponsor

Sponsor

Financial Year

30-Sep-2008

Quarter

30-Sep-2008 [#4]

Profit Trend

QoQ- 9.02%

YoY- 1.58%

Quarter Report

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Quarter Result
Revenue	2,999,658	2,014,641	1,799,574	2,151,296	1,509,056	1,037,434	896,282	22.29%
YoY %	48.89%	11.95%	-16.35%	42.56%	45.46%	15.75%	-	-
Horiz. %	334.68%	224.78%	200.78%	240.02%	168.37%	115.75%	100.00%	-
PBT	599,249	433,287	342,819	368,396	327,071	126,235	150,637	25.86%
YoY %	38.30%	26.39%	-6.94%	12.63%	159.10%	-16.20%	-	-
Horiz. %	397.81%	287.64%	227.58%	244.56%	217.13%	83.80%	100.00%	-
Tax	-123,379	-106,125	-85,635	-95,223	-54,673	-42,620	-42,849	19.26%
YoY %	-16.26%	-23.93%	10.07%	-74.17%	-28.28%	0.53%	-	-
Horiz. %	287.94%	247.67%	199.85%	222.23%	127.59%	99.47%	100.00%	-
NP	475,870	327,162	257,184	273,173	272,398	83,615	107,788	28.06%
YoY %	45.45%	27.21%	-5.85%	0.28%	225.78%	-22.43%	-	-
Horiz. %	441.49%	303.52%	238.60%	253.44%	252.72%	77.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	460,614	311,045	243,730	267,502	263,336	82,515	105,631	27.80%
YoY %	48.09%	27.62%	-8.89%	1.58%	219.14%	-21.88%	-	-
Horiz. %	436.06%	294.46%	230.74%	253.24%	249.30%	78.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.59%	24.49%	24.98%	25.85%	16.72%	33.76%	28.45%	-
YoY %	-15.92%	-1.96%	-3.37%	54.61%	-50.47%	18.66%	-	-
Horiz. %	72.37%	86.08%	87.80%	90.86%	58.77%	118.66%	100.00%	-
Total Cost	2,523,788	1,687,479	1,542,390	1,878,123	1,236,658	953,819	788,494	21.38%
YoY %	49.56%	9.41%	-17.88%	51.87%	29.65%	20.97%	-	-
Horiz. %	320.08%	214.01%	195.61%	238.19%	156.84%	120.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,071,622	6,005,798	5,632,729	5,537,461	4,919,580	4,260,671	3,549,501	12.16%
YoY %	17.75%	6.62%	1.72%	12.56%	15.46%	20.04%	-	-
Horiz. %	199.23%	169.20%	158.69%	156.01%	138.60%	120.04%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	745,502	479,186	319,436	585,693	425,937	284,044	241,366	20.66%
YoY %	55.58%	50.01%	-45.46%	37.51%	49.95%	17.68%	-	-
Horiz. %	308.87%	198.53%	132.35%	242.66%	176.47%	117.68%	100.00%	-
Div Payout %	161.85%	154.06%	131.06%	218.95%	161.75%	344.23%	228.50%	-
YoY %	5.06%	17.55%	-40.14%	35.36%	-53.01%	50.65%	-	-
Horiz. %	70.83%	67.42%	57.36%	95.82%	70.79%	150.65%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	7,071,622	6,005,798	5,632,729	5,537,461	4,919,580	4,260,671	3,549,501	12.16%
YoY %	17.75%	6.62%	1.72%	12.56%	15.46%	20.04%	-	-
Horiz. %	199.23%	169.20%	158.69%	156.01%	138.60%	120.04%	100.00%	-
NOSH	1,065,003	1,064,857	1,064,788	1,064,896	1,064,844	710,111	709,900	6.99%
YoY %	0.01%	0.01%	-0.01%	0.00%	49.95%	0.03%	-	-
Horiz. %	150.02%	150.00%	149.99%	150.01%	150.00%	100.03%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	15.86%	16.24%	14.29%	12.70%	18.05%	8.06%	12.03%	-
YoY %	-2.34%	13.65%	12.52%	-29.64%	123.95%	-33.00%	-	-
Horiz. %	131.84%	135.00%	118.79%	105.57%	150.04%	67.00%	100.00%	-
ROE	6.51%	5.18%	4.33%	4.83%	5.35%	1.94%	2.98%	-
YoY %	25.68%	19.63%	-10.35%	-9.72%	175.77%	-34.90%	-	-
Horiz. %	218.46%	173.83%	145.30%	162.08%	179.53%	65.10%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	281.66	189.19	169.01	202.02	141.72	146.09	126.25	14.30%
YoY %	48.88%	11.94%	-16.34%	42.55%	-2.99%	15.71%	-	-
Horiz. %	223.10%	149.85%	133.87%	160.02%	112.25%	115.71%	100.00%	-
EPS	43.25	29.21	22.89	25.12	24.73	7.75	14.88	19.45%
YoY %	48.07%	27.61%	-8.88%	1.58%	219.10%	-47.92%	-	-
Horiz. %	290.66%	196.30%	153.83%	168.82%	166.20%	52.08%	100.00%	-
DPS	70.00	45.00	30.00	55.00	40.00	40.00	34.00	12.78%
YoY %	55.56%	50.00%	-45.45%	37.50%	0.00%	17.65%	-	-
Horiz. %	205.88%	132.35%	88.24%	161.76%	117.65%	117.65%	100.00%	-
NAPS	6.64	5.64	5.29	5.20	4.62	6.00	5.00	4.83%
YoY %	17.73%	6.62%	1.73%	12.55%	-23.00%	20.00%	-	-
Horiz. %	132.80%	112.80%	105.80%	104.00%	92.40%	120.00%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,896
RPS	272.95	183.32	163.75	195.75	137.31	94.40	81.56	22.29%
YoY %	48.89%	11.95%	-16.35%	42.56%	45.46%	15.74%	-	-
Horiz. %	334.66%	224.77%	200.77%	240.01%	168.35%	115.74%	100.00%	-
EPS	41.91	28.30	22.18	24.34	23.96	7.51	9.61	27.80%
YoY %	48.09%	27.59%	-8.87%	1.59%	219.04%	-21.85%	-	-
Horiz. %	436.11%	294.48%	230.80%	253.28%	249.32%	78.15%	100.00%	-
DPS	67.84	43.60	29.07	53.29	38.76	25.85	21.96	20.67%
YoY %	55.60%	49.98%	-45.45%	37.49%	49.94%	17.71%	-	-
Horiz. %	308.93%	198.54%	132.38%	242.67%	176.50%	117.71%	100.00%	-
NAPS	6.4347	5.4649	5.1254	5.0387	4.4765	3.8769	3.2298	12.16%
YoY %	17.75%	6.62%	1.72%	12.56%	15.47%	20.04%	-	-
Horiz. %	199.23%	169.20%	158.69%	156.01%	138.60%	120.04%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	21.10	17.00	13.80	9.60	13.20	10.90	7.75	-
P/RPS	7.49	8.99	8.17	4.75	9.31	7.46	6.14	3.36%
YoY %	-16.69%	10.04%	72.00%	-48.98%	24.80%	21.50%	-	-
Horiz. %	121.99%	146.42%	133.06%	77.36%	151.63%	121.50%	100.00%	-
P/EPS	48.79	58.20	60.29	38.22	53.38	93.80	52.08	-1.08%
YoY %	-16.17%	-3.47%	57.74%	-28.40%	-43.09%	80.11%	-	-
Horiz. %	93.68%	111.75%	115.76%	73.39%	102.50%	180.11%	100.00%	-
EY	2.05	1.72	1.66	2.62	1.87	1.07	1.92	1.09%
YoY %	19.19%	3.61%	-36.64%	40.11%	74.77%	-44.27%	-	-
Horiz. %	106.77%	89.58%	86.46%	136.46%	97.40%	55.73%	100.00%	-
DY	3.32	2.65	2.17	5.73	3.03	3.67	4.39	-4.54%
YoY %	25.28%	22.12%	-62.13%	89.11%	-17.44%	-16.40%	-	-
Horiz. %	75.63%	60.36%	49.43%	130.52%	69.02%	83.60%	100.00%	-
P/NAPS	3.18	3.01	2.61	1.85	2.86	1.82	1.55	12.71%
YoY %	5.65%	15.33%	41.08%	-35.31%	57.14%	17.42%	-	-
Horiz. %	205.16%	194.19%	168.39%	119.35%	184.52%	117.42%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	29/11/10	24/11/09	21/11/08	20/11/07	22/11/06	23/11/05	-
Price	21.38	19.98	15.30	8.00	16.30	13.90	8.00	-
P/RPS	7.59	10.56	9.05	3.96	11.50	9.51	6.34	3.04%
YoY %	-28.12%	16.69%	128.54%	-65.57%	20.93%	50.00%	-	-
Horiz. %	119.72%	166.56%	142.74%	62.46%	181.39%	150.00%	100.00%	-
P/EPS	49.43	68.40	66.84	31.85	65.91	119.62	53.76	-1.38%
YoY %	-27.73%	2.33%	109.86%	-51.68%	-44.90%	122.51%	-	-
Horiz. %	91.95%	127.23%	124.33%	59.24%	122.60%	222.51%	100.00%	-
EY	2.02	1.46	1.50	3.14	1.52	0.84	1.86	1.38%
YoY %	38.36%	-2.67%	-52.23%	106.58%	80.95%	-54.84%	-	-
Horiz. %	108.60%	78.49%	80.65%	168.82%	81.72%	45.16%	100.00%	-
DY	3.27	2.25	1.96	6.88	2.45	2.88	4.25	-4.27%
YoY %	45.33%	14.80%	-71.51%	180.82%	-14.93%	-32.24%	-	-
Horiz. %	76.94%	52.94%	46.12%	161.88%	57.65%	67.76%	100.00%	-
P/NAPS	3.22	3.54	2.89	1.54	3.53	2.32	1.60	12.35%
YoY %	-9.04%	22.49%	87.66%	-56.37%	52.16%	45.00%	-	-
Horiz. %	201.25%	221.25%	180.62%	96.25%	220.62%	145.00%	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