[KLK] YoY Quarter Result on 31-Dec-2004 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 44.92%
YoY- 28.11%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,779,511 1,171,987 1,013,722 1,075,289 992,634 877,857 631,527 18.83%
PBT 372,616 194,223 212,638 204,851 170,256 167,372 94,458 25.68%
Tax -69,248 -38,358 -40,663 -49,652 -49,109 -39,171 -17,782 25.41%
NP 303,368 155,865 171,975 155,199 121,147 128,201 76,676 25.74%
-
NP to SH 291,136 156,112 170,244 155,199 121,147 128,201 76,676 24.89%
-
Tax Rate 18.58% 19.75% 19.12% 24.24% 28.84% 23.40% 18.83% -
Total Cost 1,476,143 1,016,122 841,747 920,090 871,487 749,656 554,851 17.70%
-
Net Worth 5,143,331 4,678,390 4,437,135 4,117,496 3,848,867 3,485,420 3,244,530 7.97%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 5,143,331 4,678,390 4,437,135 4,117,496 3,848,867 3,485,420 3,244,530 7.97%
NOSH 1,064,871 709,922 709,941 709,913 710,123 709,861 709,962 6.98%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 17.05% 13.30% 16.96% 14.43% 12.20% 14.60% 12.14% -
ROE 5.66% 3.34% 3.84% 3.77% 3.15% 3.68% 2.36% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 167.11 165.09 142.79 151.47 139.78 123.67 88.95 11.07%
EPS 27.34 21.99 23.98 21.86 17.06 18.06 10.80 16.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.83 6.59 6.25 5.80 5.42 4.91 4.57 0.92%
Adjusted Per Share Value based on latest NOSH - 709,913
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 161.92 106.64 92.24 97.84 90.32 79.88 57.46 18.83%
EPS 26.49 14.21 15.49 14.12 11.02 11.67 6.98 24.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6801 4.257 4.0375 3.7466 3.5022 3.1715 2.9523 7.97%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 17.40 13.50 8.40 6.90 6.70 6.50 5.30 -
P/RPS 10.41 8.18 5.88 4.56 4.79 5.26 5.96 9.73%
P/EPS 63.64 61.39 35.03 31.56 39.27 35.99 49.07 4.42%
EY 1.57 1.63 2.85 3.17 2.55 2.78 2.04 -4.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 2.05 1.34 1.19 1.24 1.32 1.16 20.76%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 14/02/07 22/02/06 23/02/05 18/02/04 26/02/03 26/02/02 -
Price 18.70 16.50 9.40 6.25 6.55 6.20 5.40 -
P/RPS 11.19 9.99 6.58 4.13 4.69 5.01 6.07 10.72%
P/EPS 68.40 75.03 39.20 28.59 38.39 34.33 50.00 5.35%
EY 1.46 1.33 2.55 3.50 2.60 2.91 2.00 -5.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.87 2.50 1.50 1.08 1.21 1.26 1.18 21.87%

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