[KLK] YoY Quarter Result on 30-Sep-2013 [#4]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

20-Nov-2013

Admission Sponsor

Sponsor

Financial Year

30-Sep-2013

Quarter

30-Sep-2013 [#4]

Profit Trend

QoQ- 36.39%

YoY- -38.9%

Quarter Report

4th Quarterly Report 2013.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Quarter Result
Revenue	4,542,961	3,932,083	2,778,140	2,414,800	2,419,628	2,999,658	2,014,641	14.49%
YoY %	15.54%	41.54%	15.05%	-0.20%	-19.34%	48.89%	-	-
Horiz. %	225.50%	195.18%	137.90%	119.86%	120.10%	148.89%	100.00%	-
PBT	243,968	232,510	238,618	332,707	472,770	599,249	433,287	-9.12%
YoY %	4.93%	-2.56%	-28.28%	-29.63%	-21.11%	38.30%	-	-
Horiz. %	56.31%	53.66%	55.07%	76.79%	109.11%	138.30%	100.00%	-
Tax	157,841	-57,222	-63,817	-62,292	-42,432	-123,379	-106,125	-
YoY %	375.84%	10.33%	-2.45%	-46.80%	65.61%	-16.26%	-	-
Horiz. %	-148.73%	53.92%	60.13%	58.70%	39.98%	116.26%	100.00%	-
NP	401,809	175,288	174,801	270,415	430,338	475,870	327,162	3.48%
YoY %	129.23%	0.28%	-35.36%	-37.16%	-9.57%	45.45%	-	-
Horiz. %	122.82%	53.58%	53.43%	82.65%	131.54%	145.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	375,057	186,288	170,752	258,005	422,266	460,614	311,045	3.16%
YoY %	101.33%	9.10%	-33.82%	-38.90%	-8.33%	48.09%	-	-
Horiz. %	120.58%	59.89%	54.90%	82.95%	135.76%	148.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-64.70%	24.61%	26.74%	18.72%	8.98%	20.59%	24.49%	-
YoY %	-362.90%	-7.97%	42.84%	108.46%	-56.39%	-15.92%	-	-
Horiz. %	-264.19%	100.49%	109.19%	76.44%	36.67%	84.08%	100.00%	-
Total Cost	4,141,152	3,756,795	2,603,339	2,144,385	1,989,290	2,523,788	1,687,479	16.12%
YoY %	10.23%	44.31%	21.40%	7.80%	-21.18%	49.56%	-	-
Horiz. %	245.40%	222.63%	154.27%	127.08%	117.89%	149.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,447,313	9,669,888	7,752,950	7,529,307	7,113,970	7,071,622	6,005,798	9.65%
YoY %	8.04%	24.73%	2.97%	5.84%	0.60%	17.75%	-	-
Horiz. %	173.95%	161.01%	129.09%	125.37%	118.45%	117.75%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	372,737	319,489	425,986	372,737	532,482	745,502	479,186	-4.09%
YoY %	16.67%	-25.00%	14.29%	-30.00%	-28.57%	55.58%	-	-
Horiz. %	77.79%	66.67%	88.90%	77.79%	111.12%	155.58%	100.00%	-
Div Payout %	99.38%	171.50%	249.48%	144.47%	126.10%	161.85%	154.06%	-
YoY %	-42.05%	-31.26%	72.69%	14.57%	-22.09%	5.06%	-	-
Horiz. %	64.51%	111.32%	161.94%	93.78%	81.85%	105.06%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	10,447,313	9,669,888	7,752,950	7,529,307	7,113,970	7,071,622	6,005,798	9.65%
YoY %	8.04%	24.73%	2.97%	5.84%	0.60%	17.75%	-	-
Horiz. %	173.95%	161.01%	129.09%	125.37%	118.45%	117.75%	100.00%	-
NOSH	1,064,965	1,064,965	1,064,965	1,064,965	1,064,965	1,065,003	1,064,857	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.00%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	8.84%	4.46%	6.29%	11.20%	17.79%	15.86%	16.24%	-
YoY %	98.21%	-29.09%	-43.84%	-37.04%	12.17%	-2.34%	-	-
Horiz. %	54.43%	27.46%	38.73%	68.97%	109.54%	97.66%	100.00%	-
ROE	3.59%	1.93%	2.20%	3.43%	5.94%	6.51%	5.18%	-
YoY %	86.01%	-12.27%	-35.86%	-42.26%	-8.76%	25.68%	-	-
Horiz. %	69.31%	37.26%	42.47%	66.22%	114.67%	125.68%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	426.58	369.22	260.87	226.75	227.20	281.66	189.19	14.49%
YoY %	15.54%	41.53%	15.05%	-0.20%	-19.34%	48.88%	-	-
Horiz. %	225.48%	195.16%	137.89%	119.85%	120.09%	148.88%	100.00%	-
EPS	35.20	17.50	16.00	24.20	39.65	43.25	29.21	3.15%
YoY %	101.14%	9.38%	-33.88%	-38.97%	-8.32%	48.07%	-	-
Horiz. %	120.51%	59.91%	54.78%	82.85%	135.74%	148.07%	100.00%	-
DPS	35.00	30.00	40.00	35.00	50.00	70.00	45.00	-4.09%
YoY %	16.67%	-25.00%	14.29%	-30.00%	-28.57%	55.56%	-	-
Horiz. %	77.78%	66.67%	88.89%	77.78%	111.11%	155.56%	100.00%	-
NAPS	9.81	9.08	7.28	7.07	6.68	6.64	5.64	9.65%
YoY %	8.04%	24.73%	2.97%	5.84%	0.60%	17.73%	-	-
Horiz. %	173.94%	160.99%	129.08%	125.35%	118.44%	117.73%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,965
RPS	413.38	357.79	252.79	219.73	220.17	272.95	183.32	14.49%
YoY %	15.54%	41.54%	15.05%	-0.20%	-19.34%	48.89%	-	-
Horiz. %	225.50%	195.17%	137.90%	119.86%	120.10%	148.89%	100.00%	-
EPS	34.13	16.95	15.54	23.48	38.42	41.91	28.30	3.16%
YoY %	101.36%	9.07%	-33.82%	-38.89%	-8.33%	48.09%	-	-
Horiz. %	120.60%	59.89%	54.91%	82.97%	135.76%	148.09%	100.00%	-
DPS	33.92	29.07	38.76	33.92	48.45	67.84	43.60	-4.09%
YoY %	16.68%	-25.00%	14.27%	-29.99%	-28.58%	55.60%	-	-
Horiz. %	77.80%	66.67%	88.90%	77.80%	111.12%	155.60%	100.00%	-
NAPS	9.5063	8.7989	7.0546	6.8511	6.4732	6.4347	5.4649	9.65%
YoY %	8.04%	24.73%	2.97%	5.84%	0.60%	17.75%	-	-
Horiz. %	173.95%	161.01%	129.09%	125.37%	118.45%	117.75%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	23.98	21.70	21.08	22.60	22.06	21.10	17.00	-
P/RPS	5.62	5.88	8.08	9.97	9.71	7.49	8.99	-7.52%
YoY %	-4.42%	-27.23%	-18.96%	2.68%	29.64%	-16.69%	-	-
Horiz. %	62.51%	65.41%	89.88%	110.90%	108.01%	83.31%	100.00%	-
P/EPS	68.09	124.05	131.47	93.29	55.64	48.79	58.20	2.64%
YoY %	-45.11%	-5.64%	40.93%	67.67%	14.04%	-16.17%	-	-
Horiz. %	116.99%	213.14%	225.89%	160.29%	95.60%	83.83%	100.00%	-
EY	1.47	0.81	0.76	1.07	1.80	2.05	1.72	-2.58%
YoY %	81.48%	6.58%	-28.97%	-40.56%	-12.20%	19.19%	-	-
Horiz. %	85.47%	47.09%	44.19%	62.21%	104.65%	119.19%	100.00%	-
DY	1.46	1.38	1.90	1.55	2.27	3.32	2.65	-9.44%
YoY %	5.80%	-27.37%	22.58%	-31.72%	-31.63%	25.28%	-	-
Horiz. %	55.09%	52.08%	71.70%	58.49%	85.66%	125.28%	100.00%	-
P/NAPS	2.44	2.39	2.90	3.20	3.30	3.18	3.01	-3.43%
YoY %	2.09%	-17.59%	-9.38%	-3.03%	3.77%	5.65%	-	-
Horiz. %	81.06%	79.40%	96.35%	106.31%	109.63%	105.65%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	16/11/16	18/11/15	19/11/14	20/11/13	21/11/12	23/11/11	29/11/10	-
Price	23.92	22.68	23.00	24.00	20.56	21.38	19.98	-
P/RPS	5.61	6.14	8.82	10.58	9.05	7.59	10.56	-9.99%
YoY %	-8.63%	-30.39%	-16.64%	16.91%	19.24%	-28.12%	-	-
Horiz. %	53.12%	58.14%	83.52%	100.19%	85.70%	71.88%	100.00%	-
P/EPS	67.92	129.66	143.45	99.06	51.85	49.43	68.40	-0.11%
YoY %	-47.62%	-9.61%	44.81%	91.05%	4.90%	-27.73%	-	-
Horiz. %	99.30%	189.56%	209.72%	144.82%	75.80%	72.27%	100.00%	-
EY	1.47	0.77	0.70	1.01	1.93	2.02	1.46	0.11%
YoY %	90.91%	10.00%	-30.69%	-47.67%	-4.46%	38.36%	-	-
Horiz. %	100.68%	52.74%	47.95%	69.18%	132.19%	138.36%	100.00%	-
DY	1.46	1.32	1.74	1.46	2.43	3.27	2.25	-6.94%
YoY %	10.61%	-24.14%	19.18%	-39.92%	-25.69%	45.33%	-	-
Horiz. %	64.89%	58.67%	77.33%	64.89%	108.00%	145.33%	100.00%	-
P/NAPS	2.44	2.50	3.16	3.39	3.08	3.22	3.54	-6.00%
YoY %	-2.40%	-20.89%	-6.78%	10.06%	-4.35%	-9.04%	-	-
Horiz. %	68.93%	70.62%	89.27%	95.76%	87.01%	90.96%	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 - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:00:00

EMA 5

5 Mins

BUY

2024-05-03 15:10:00

ADX

5 Mins

SELL

2024-05-03 14:55:00

EMA 5

5 Mins

SELL

2024-05-03 14:55:00

MACD/RSI

5 Mins

SELL

2024-05-03 14:50:00

EMA 5

5 Mins

BUY

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

334

PTRANS

PERAK TRANSIT BERHAD

327

HLIND

HONG LEONG INDUSTRIES BHD

324

YTLPOWR

YTL POWER INTERNATIONAL BHD

257

MYEG

MY E.G. SERVICES BHD

214

YTL

YTL CORPORATION BHD

173

PBBANK

PUBLIC BANK BHD

165

TENAGA

TENAGA NASIONAL BHD

147

SAPNRG

SAPURA ENERGY BERHAD

147

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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