[KLK] YoY Quarter Result on 30-Sep-2011 [#4]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

23-Nov-2011

Admission Sponsor

Sponsor

Financial Year

30-Sep-2011

Quarter

30-Sep-2011 [#4]

Profit Trend

QoQ- 6.44%

YoY- 48.09%

Quarter Report

4th Quarterly Report 2011.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Quarter Result
Revenue	2,778,140	2,414,800	2,419,628	2,999,658	2,014,641	1,799,574	2,151,296	4.35%
YoY %	15.05%	-0.20%	-19.34%	48.89%	11.95%	-16.35%	-	-
Horiz. %	129.14%	112.25%	112.47%	139.43%	93.65%	83.65%	100.00%	-
PBT	238,618	332,707	472,770	599,249	433,287	342,819	368,396	-6.97%
YoY %	-28.28%	-29.63%	-21.11%	38.30%	26.39%	-6.94%	-	-
Horiz. %	64.77%	90.31%	128.33%	162.66%	117.61%	93.06%	100.00%	-
Tax	-63,817	-62,292	-42,432	-123,379	-106,125	-85,635	-95,223	-6.44%
YoY %	-2.45%	-46.80%	65.61%	-16.26%	-23.93%	10.07%	-	-
Horiz. %	67.02%	65.42%	44.56%	129.57%	111.45%	89.93%	100.00%	-
NP	174,801	270,415	430,338	475,870	327,162	257,184	273,173	-7.16%
YoY %	-35.36%	-37.16%	-9.57%	45.45%	27.21%	-5.85%	-	-
Horiz. %	63.99%	98.99%	157.53%	174.20%	119.76%	94.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	170,752	258,005	422,266	460,614	311,045	243,730	267,502	-7.20%
YoY %	-33.82%	-38.90%	-8.33%	48.09%	27.62%	-8.89%	-	-
Horiz. %	63.83%	96.45%	157.86%	172.19%	116.28%	91.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.74%	18.72%	8.98%	20.59%	24.49%	24.98%	25.85%	-
YoY %	42.84%	108.46%	-56.39%	-15.92%	-1.96%	-3.37%	-	-
Horiz. %	103.44%	72.42%	34.74%	79.65%	94.74%	96.63%	100.00%	-
Total Cost	2,603,339	2,144,385	1,989,290	2,523,788	1,687,479	1,542,390	1,878,123	5.59%
YoY %	21.40%	7.80%	-21.18%	49.56%	9.41%	-17.88%	-	-
Horiz. %	138.61%	114.18%	105.92%	134.38%	89.85%	82.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,752,950	7,529,307	7,113,970	7,071,622	6,005,798	5,632,729	5,537,461	5.76%
YoY %	2.97%	5.84%	0.60%	17.75%	6.62%	1.72%	-	-
Horiz. %	140.01%	135.97%	128.47%	127.71%	108.46%	101.72%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	425,986	372,737	532,482	745,502	479,186	319,436	585,693	-5.16%
YoY %	14.29%	-30.00%	-28.57%	55.58%	50.01%	-45.46%	-	-
Horiz. %	72.73%	63.64%	90.91%	127.29%	81.82%	54.54%	100.00%	-
Div Payout %	249.48%	144.47%	126.10%	161.85%	154.06%	131.06%	218.95%	-
YoY %	72.69%	14.57%	-22.09%	5.06%	17.55%	-40.14%	-	-
Horiz. %	113.94%	65.98%	57.59%	73.92%	70.36%	59.86%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	7,752,950	7,529,307	7,113,970	7,071,622	6,005,798	5,632,729	5,537,461	5.76%
YoY %	2.97%	5.84%	0.60%	17.75%	6.62%	1.72%	-	-
Horiz. %	140.01%	135.97%	128.47%	127.71%	108.46%	101.72%	100.00%	-
NOSH	1,064,965	1,064,965	1,064,965	1,065,003	1,064,857	1,064,788	1,064,896	0.00%
YoY %	0.00%	0.00%	-0.00%	0.01%	0.01%	-0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.00%	99.99%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	6.29%	11.20%	17.79%	15.86%	16.24%	14.29%	12.70%	-
YoY %	-43.84%	-37.04%	12.17%	-2.34%	13.65%	12.52%	-	-
Horiz. %	49.53%	88.19%	140.08%	124.88%	127.87%	112.52%	100.00%	-
ROE	2.20%	3.43%	5.94%	6.51%	5.18%	4.33%	4.83%	-
YoY %	-35.86%	-42.26%	-8.76%	25.68%	19.63%	-10.35%	-	-
Horiz. %	45.55%	71.01%	122.98%	134.78%	107.25%	89.65%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	260.87	226.75	227.20	281.66	189.19	169.01	202.02	4.35%
YoY %	15.05%	-0.20%	-19.34%	48.88%	11.94%	-16.34%	-	-
Horiz. %	129.13%	112.24%	112.46%	139.42%	93.65%	83.66%	100.00%	-
EPS	16.00	24.20	39.65	43.25	29.21	22.89	25.12	-7.23%
YoY %	-33.88%	-38.97%	-8.32%	48.07%	27.61%	-8.88%	-	-
Horiz. %	63.69%	96.34%	157.84%	172.17%	116.28%	91.12%	100.00%	-
DPS	40.00	35.00	50.00	70.00	45.00	30.00	55.00	-5.16%
YoY %	14.29%	-30.00%	-28.57%	55.56%	50.00%	-45.45%	-	-
Horiz. %	72.73%	63.64%	90.91%	127.27%	81.82%	54.55%	100.00%	-
NAPS	7.28	7.07	6.68	6.64	5.64	5.29	5.20	5.76%
YoY %	2.97%	5.84%	0.60%	17.73%	6.62%	1.73%	-	-
Horiz. %	140.00%	135.96%	128.46%	127.69%	108.46%	101.73%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,065,003
RPS	252.79	219.73	220.17	272.95	183.32	163.75	195.75	4.35%
YoY %	15.05%	-0.20%	-19.34%	48.89%	11.95%	-16.35%	-	-
Horiz. %	129.14%	112.25%	112.48%	139.44%	93.65%	83.65%	100.00%	-
EPS	15.54	23.48	38.42	41.91	28.30	22.18	24.34	-7.20%
YoY %	-33.82%	-38.89%	-8.33%	48.09%	27.59%	-8.87%	-	-
Horiz. %	63.85%	96.47%	157.85%	172.19%	116.27%	91.13%	100.00%	-
DPS	38.76	33.92	48.45	67.84	43.60	29.07	53.29	-5.16%
YoY %	14.27%	-29.99%	-28.58%	55.60%	49.98%	-45.45%	-	-
Horiz. %	72.73%	63.65%	90.92%	127.30%	81.82%	54.55%	100.00%	-
NAPS	7.0546	6.8511	6.4732	6.4347	5.4649	5.1254	5.0387	5.76%
YoY %	2.97%	5.84%	0.60%	17.75%	6.62%	1.72%	-	-
Horiz. %	140.01%	135.97%	128.47%	127.71%	108.46%	101.72%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	21.08	22.60	22.06	21.10	17.00	13.80	9.60	-
P/RPS	8.08	9.97	9.71	7.49	8.99	8.17	4.75	9.25%
YoY %	-18.96%	2.68%	29.64%	-16.69%	10.04%	72.00%	-	-
Horiz. %	170.11%	209.89%	204.42%	157.68%	189.26%	172.00%	100.00%	-
P/EPS	131.47	93.29	55.64	48.79	58.20	60.29	38.22	22.85%
YoY %	40.93%	67.67%	14.04%	-16.17%	-3.47%	57.74%	-	-
Horiz. %	343.98%	244.09%	145.58%	127.66%	152.28%	157.74%	100.00%	-
EY	0.76	1.07	1.80	2.05	1.72	1.66	2.62	-18.63%
YoY %	-28.97%	-40.56%	-12.20%	19.19%	3.61%	-36.64%	-	-
Horiz. %	29.01%	40.84%	68.70%	78.24%	65.65%	63.36%	100.00%	-
DY	1.90	1.55	2.27	3.32	2.65	2.17	5.73	-16.79%
YoY %	22.58%	-31.72%	-31.63%	25.28%	22.12%	-62.13%	-	-
Horiz. %	33.16%	27.05%	39.62%	57.94%	46.25%	37.87%	100.00%	-
P/NAPS	2.90	3.20	3.30	3.18	3.01	2.61	1.85	7.77%
YoY %	-9.38%	-3.03%	3.77%	5.65%	15.33%	41.08%	-	-
Horiz. %	156.76%	172.97%	178.38%	171.89%	162.70%	141.08%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	19/11/14	20/11/13	21/11/12	23/11/11	29/11/10	24/11/09	21/11/08	-
Price	23.00	24.00	20.56	21.38	19.98	15.30	8.00	-
P/RPS	8.82	10.58	9.05	7.59	10.56	9.05	3.96	14.27%
YoY %	-16.64%	16.91%	19.24%	-28.12%	16.69%	128.54%	-	-
Horiz. %	222.73%	267.17%	228.54%	191.67%	266.67%	228.54%	100.00%	-
P/EPS	143.45	99.06	51.85	49.43	68.40	66.84	31.85	28.49%
YoY %	44.81%	91.05%	4.90%	-27.73%	2.33%	109.86%	-	-
Horiz. %	450.39%	311.02%	162.79%	155.20%	214.76%	209.86%	100.00%	-
EY	0.70	1.01	1.93	2.02	1.46	1.50	3.14	-22.12%
YoY %	-30.69%	-47.67%	-4.46%	38.36%	-2.67%	-52.23%	-	-
Horiz. %	22.29%	32.17%	61.46%	64.33%	46.50%	47.77%	100.00%	-
DY	1.74	1.46	2.43	3.27	2.25	1.96	6.88	-20.46%
YoY %	19.18%	-39.92%	-25.69%	45.33%	14.80%	-71.51%	-	-
Horiz. %	25.29%	21.22%	35.32%	47.53%	32.70%	28.49%	100.00%	-
P/NAPS	3.16	3.39	3.08	3.22	3.54	2.89	1.54	12.72%
YoY %	-6.78%	10.06%	-4.35%	-9.04%	22.49%	87.66%	-	-
Horiz. %	205.19%	220.13%	200.00%	209.09%	229.87%	187.66%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:40:00

EMA 5

10 Mins

BUY

2024-05-16 16:30:00

EMA 5

30 Mins

BUY

2024-05-16 16:25:00

EMA 5

5 Mins

BUY

2024-05-16 15:35:00

EMA 5

5 Mins

SELL

2024-05-16 15:30:00

EMA 5

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

837

HARTA

HARTALEGA HOLDINGS BHD

566

MPI

MALAYSIAN PACIFIC INDUSTRIES

474

HLIND

HONG LEONG INDUSTRIES BHD

470

PTRANS

PERAK TRANSIT BERHAD

444

YTLPOWR

YTL POWER INTERNATIONAL BHD

431

MYEG

MY E.G. SERVICES BHD

413

MBSB

MALAYSIA BUILDING SOCIETY BHD

399

GENTING

GENTING BHD

317

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More