[KLK] YoY Quarter Result on 30-Sep-2012 [#4]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

21-Nov-2012

Admission Sponsor

Sponsor

Financial Year

30-Sep-2012

Quarter

30-Sep-2012 [#4]

Profit Trend

QoQ- 81.16%

YoY- -8.33%

Quarter Report

4th Quarterly Report 2012.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Quarter Result
Revenue	3,932,083	2,778,140	2,414,800	2,419,628	2,999,658	2,014,641	1,799,574	13.90%
YoY %	41.54%	15.05%	-0.20%	-19.34%	48.89%	11.95%	-	-
Horiz. %	218.50%	154.38%	134.19%	134.46%	166.69%	111.95%	100.00%	-
PBT	232,510	238,618	332,707	472,770	599,249	433,287	342,819	-6.26%
YoY %	-2.56%	-28.28%	-29.63%	-21.11%	38.30%	26.39%	-	-
Horiz. %	67.82%	69.60%	97.05%	137.91%	174.80%	126.39%	100.00%	-
Tax	-57,222	-63,817	-62,292	-42,432	-123,379	-106,125	-85,635	-6.49%
YoY %	10.33%	-2.45%	-46.80%	65.61%	-16.26%	-23.93%	-	-
Horiz. %	66.82%	74.52%	72.74%	49.55%	144.08%	123.93%	100.00%	-
NP	175,288	174,801	270,415	430,338	475,870	327,162	257,184	-6.18%
YoY %	0.28%	-35.36%	-37.16%	-9.57%	45.45%	27.21%	-	-
Horiz. %	68.16%	67.97%	105.14%	167.33%	185.03%	127.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	186,288	170,752	258,005	422,266	460,614	311,045	243,730	-4.37%
YoY %	9.10%	-33.82%	-38.90%	-8.33%	48.09%	27.62%	-	-
Horiz. %	76.43%	70.06%	105.86%	173.25%	188.99%	127.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.61%	26.74%	18.72%	8.98%	20.59%	24.49%	24.98%	-
YoY %	-7.97%	42.84%	108.46%	-56.39%	-15.92%	-1.96%	-	-
Horiz. %	98.52%	107.05%	74.94%	35.95%	82.43%	98.04%	100.00%	-
Total Cost	3,756,795	2,603,339	2,144,385	1,989,290	2,523,788	1,687,479	1,542,390	15.98%
YoY %	44.31%	21.40%	7.80%	-21.18%	49.56%	9.41%	-	-
Horiz. %	243.57%	168.79%	139.03%	128.97%	163.63%	109.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,669,888	7,752,950	7,529,307	7,113,970	7,071,622	6,005,798	5,632,729	9.42%
YoY %	24.73%	2.97%	5.84%	0.60%	17.75%	6.62%	-	-
Horiz. %	171.67%	137.64%	133.67%	126.30%	125.55%	106.62%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	319,489	425,986	372,737	532,482	745,502	479,186	319,436	0.00%
YoY %	-25.00%	14.29%	-30.00%	-28.57%	55.58%	50.01%	-	-
Horiz. %	100.02%	133.36%	116.69%	166.69%	233.38%	150.01%	100.00%	-
Div Payout %	171.50%	249.48%	144.47%	126.10%	161.85%	154.06%	131.06%	-
YoY %	-31.26%	72.69%	14.57%	-22.09%	5.06%	17.55%	-	-
Horiz. %	130.86%	190.36%	110.23%	96.22%	123.49%	117.55%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	9,669,888	7,752,950	7,529,307	7,113,970	7,071,622	6,005,798	5,632,729	9.42%
YoY %	24.73%	2.97%	5.84%	0.60%	17.75%	6.62%	-	-
Horiz. %	171.67%	137.64%	133.67%	126.30%	125.55%	106.62%	100.00%	-
NOSH	1,064,965	1,064,965	1,064,965	1,064,965	1,065,003	1,064,857	1,064,788	0.00%
YoY %	0.00%	0.00%	0.00%	-0.00%	0.01%	0.01%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.02%	100.02%	100.01%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	4.46%	6.29%	11.20%	17.79%	15.86%	16.24%	14.29%	-
YoY %	-29.09%	-43.84%	-37.04%	12.17%	-2.34%	13.65%	-	-
Horiz. %	31.21%	44.02%	78.38%	124.49%	110.99%	113.65%	100.00%	-
ROE	1.93%	2.20%	3.43%	5.94%	6.51%	5.18%	4.33%	-
YoY %	-12.27%	-35.86%	-42.26%	-8.76%	25.68%	19.63%	-	-
Horiz. %	44.57%	50.81%	79.21%	137.18%	150.35%	119.63%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	369.22	260.87	226.75	227.20	281.66	189.19	169.01	13.90%
YoY %	41.53%	15.05%	-0.20%	-19.34%	48.88%	11.94%	-	-
Horiz. %	218.46%	154.35%	134.16%	134.43%	166.65%	111.94%	100.00%	-
EPS	17.50	16.00	24.20	39.65	43.25	29.21	22.89	-4.37%
YoY %	9.38%	-33.88%	-38.97%	-8.32%	48.07%	27.61%	-	-
Horiz. %	76.45%	69.90%	105.72%	173.22%	188.95%	127.61%	100.00%	-
DPS	30.00	40.00	35.00	50.00	70.00	45.00	30.00	0.00%
YoY %	-25.00%	14.29%	-30.00%	-28.57%	55.56%	50.00%	-	-
Horiz. %	100.00%	133.33%	116.67%	166.67%	233.33%	150.00%	100.00%	-
NAPS	9.08	7.28	7.07	6.68	6.64	5.64	5.29	9.41%
YoY %	24.73%	2.97%	5.84%	0.60%	17.73%	6.62%	-	-
Horiz. %	171.64%	137.62%	133.65%	126.28%	125.52%	106.62%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,965
RPS	357.79	252.79	219.73	220.17	272.95	183.32	163.75	13.90%
YoY %	41.54%	15.05%	-0.20%	-19.34%	48.89%	11.95%	-	-
Horiz. %	218.50%	154.38%	134.19%	134.45%	166.69%	111.95%	100.00%	-
EPS	16.95	15.54	23.48	38.42	41.91	28.30	22.18	-4.38%
YoY %	9.07%	-33.82%	-38.89%	-8.33%	48.09%	27.59%	-	-
Horiz. %	76.42%	70.06%	105.86%	173.22%	188.95%	127.59%	100.00%	-
DPS	29.07	38.76	33.92	48.45	67.84	43.60	29.07	0.00%
YoY %	-25.00%	14.27%	-29.99%	-28.58%	55.60%	49.98%	-	-
Horiz. %	100.00%	133.33%	116.68%	166.67%	233.37%	149.98%	100.00%	-
NAPS	8.7989	7.0546	6.8511	6.4732	6.4347	5.4649	5.1254	9.42%
YoY %	24.73%	2.97%	5.84%	0.60%	17.75%	6.62%	-	-
Horiz. %	171.67%	137.64%	133.67%	126.30%	125.55%	106.62%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	21.70	21.08	22.60	22.06	21.10	17.00	13.80	-
P/RPS	5.88	8.08	9.97	9.71	7.49	8.99	8.17	-5.33%
YoY %	-27.23%	-18.96%	2.68%	29.64%	-16.69%	10.04%	-	-
Horiz. %	71.97%	98.90%	122.03%	118.85%	91.68%	110.04%	100.00%	-
P/EPS	124.05	131.47	93.29	55.64	48.79	58.20	60.29	12.77%
YoY %	-5.64%	40.93%	67.67%	14.04%	-16.17%	-3.47%	-	-
Horiz. %	205.76%	218.06%	154.74%	92.29%	80.93%	96.53%	100.00%	-
EY	0.81	0.76	1.07	1.80	2.05	1.72	1.66	-11.26%
YoY %	6.58%	-28.97%	-40.56%	-12.20%	19.19%	3.61%	-	-
Horiz. %	48.80%	45.78%	64.46%	108.43%	123.49%	103.61%	100.00%	-
DY	1.38	1.90	1.55	2.27	3.32	2.65	2.17	-7.26%
YoY %	-27.37%	22.58%	-31.72%	-31.63%	25.28%	22.12%	-	-
Horiz. %	63.59%	87.56%	71.43%	104.61%	153.00%	122.12%	100.00%	-
P/NAPS	2.39	2.90	3.20	3.30	3.18	3.01	2.61	-1.45%
YoY %	-17.59%	-9.38%	-3.03%	3.77%	5.65%	15.33%	-	-
Horiz. %	91.57%	111.11%	122.61%	126.44%	121.84%	115.33%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	18/11/15	19/11/14	20/11/13	21/11/12	23/11/11	29/11/10	24/11/09	-
Price	22.68	23.00	24.00	20.56	21.38	19.98	15.30	-
P/RPS	6.14	8.82	10.58	9.05	7.59	10.56	9.05	-6.25%
YoY %	-30.39%	-16.64%	16.91%	19.24%	-28.12%	16.69%	-	-
Horiz. %	67.85%	97.46%	116.91%	100.00%	83.87%	116.69%	100.00%	-
P/EPS	129.66	143.45	99.06	51.85	49.43	68.40	66.84	11.67%
YoY %	-9.61%	44.81%	91.05%	4.90%	-27.73%	2.33%	-	-
Horiz. %	193.99%	214.62%	148.20%	77.57%	73.95%	102.33%	100.00%	-
EY	0.77	0.70	1.01	1.93	2.02	1.46	1.50	-10.51%
YoY %	10.00%	-30.69%	-47.67%	-4.46%	38.36%	-2.67%	-	-
Horiz. %	51.33%	46.67%	67.33%	128.67%	134.67%	97.33%	100.00%	-
DY	1.32	1.74	1.46	2.43	3.27	2.25	1.96	-6.37%
YoY %	-24.14%	19.18%	-39.92%	-25.69%	45.33%	14.80%	-	-
Horiz. %	67.35%	88.78%	74.49%	123.98%	166.84%	114.80%	100.00%	-
P/NAPS	2.50	3.16	3.39	3.08	3.22	3.54	2.89	-2.38%
YoY %	-20.89%	-6.78%	10.06%	-4.35%	-9.04%	22.49%	-	-
Horiz. %	86.51%	109.34%	117.30%	106.57%	111.42%	122.49%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:50:00

EMA 5

5 Mins

BUY

2024-04-29 16:50:00

MACD/RSI

5 Mins

BUY

2024-04-29 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-29 16:40:00

EMA 5

10 Mins

SELL

2024-04-29 16:40:00

EMA 5

5 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 >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

604

YTLPOWR

YTL POWER INTERNATIONAL BHD

563

MPI

MALAYSIAN PACIFIC INDUSTRIES

484

PTRANS

PERAK TRANSIT BERHAD

482

HLIND

HONG LEONG INDUSTRIES BHD

459

MYEG

MY E.G. SERVICES BHD

445

YTL

YTL CORPORATION BHD

365

CAPITALA

CAPITAL A BERHAD

321

SAPNRG

SAPURA ENERGY BERHAD

263

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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