[KLK] YoY Quarter Result on 31-Mar-2010 [#2]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

26-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Sep-2010

Quarter

31-Mar-2010 [#2]

Profit Trend

QoQ- -10.7%

YoY- 91.64%

Quarter Report

2nd qtrly rpt 2010.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Quarter Result
Revenue	2,235,550	2,624,204	2,368,357	1,901,301	1,438,560	1,895,549	1,034,865	13.68%
YoY %	-14.81%	10.80%	24.57%	32.17%	-24.11%	83.17%	-	-
Horiz. %	216.02%	253.58%	228.86%	183.72%	139.01%	183.17%	100.00%	-
PBT	284,560	311,602	503,833	299,464	158,108	340,259	171,466	8.80%
YoY %	-8.68%	-38.15%	68.24%	89.40%	-53.53%	98.44%	-	-
Horiz. %	165.96%	181.73%	293.84%	174.65%	92.21%	198.44%	100.00%	-
Tax	-59,073	-80,964	-107,015	-71,246	-41,473	-89,560	-42,835	5.49%
YoY %	27.04%	24.34%	-50.20%	-71.79%	53.69%	-109.08%	-	-
Horiz. %	137.91%	189.01%	249.83%	166.33%	96.82%	209.08%	100.00%	-
NP	225,487	230,638	396,818	228,218	116,635	250,699	128,631	9.79%
YoY %	-2.23%	-41.88%	73.88%	95.67%	-53.48%	94.90%	-	-
Horiz. %	175.30%	179.30%	308.49%	177.42%	90.67%	194.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	209,657	214,908	373,854	215,938	112,681	236,655	126,697	8.74%
YoY %	-2.44%	-42.52%	73.13%	91.64%	-52.39%	86.79%	-	-
Horiz. %	165.48%	169.62%	295.08%	170.44%	88.94%	186.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.76%	25.98%	21.24%	23.79%	26.23%	26.32%	24.98%	-
YoY %	-20.09%	22.32%	-10.72%	-9.30%	-0.34%	5.36%	-	-
Horiz. %	83.11%	104.00%	85.03%	95.24%	105.00%	105.36%	100.00%	-
Total Cost	2,010,063	2,393,566	1,971,539	1,673,083	1,321,925	1,644,850	906,234	14.18%
YoY %	-16.02%	21.41%	17.84%	26.56%	-19.63%	81.50%	-	-
Horiz. %	221.80%	264.12%	217.55%	184.62%	145.87%	181.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,188,518	7,007,474	6,358,713	5,707,237	5,133,482	5,069,657	4,567,480	7.84%
YoY %	2.58%	10.20%	11.41%	11.18%	1.26%	10.99%	-	-
Horiz. %	157.38%	153.42%	139.22%	124.95%	112.39%	110.99%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	159,744	159,744	159,766	159,717	106,503	159,758	106,468	6.98%
YoY %	0.00%	-0.01%	0.03%	49.96%	-33.33%	50.05%	-	-
Horiz. %	150.04%	150.04%	150.06%	150.01%	100.03%	150.05%	100.00%	-
Div Payout %	76.19%	74.33%	42.74%	73.96%	94.52%	67.51%	84.03%	-
YoY %	2.50%	73.91%	-42.21%	-21.75%	40.01%	-19.66%	-	-
Horiz. %	90.67%	88.46%	50.86%	88.02%	112.48%	80.34%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	7,188,518	7,007,474	6,358,713	5,707,237	5,133,482	5,069,657	4,567,480	7.84%
YoY %	2.58%	10.20%	11.41%	11.18%	1.26%	10.99%	-	-
Horiz. %	157.38%	153.42%	139.22%	124.95%	112.39%	110.99%	100.00%	-
NOSH	1,064,965	1,064,965	1,065,111	1,064,783	1,065,037	1,065,054	1,064,680	0.00%
YoY %	0.00%	-0.01%	0.03%	-0.02%	-0.00%	0.04%	-	-
Horiz. %	100.03%	100.03%	100.04%	100.01%	100.03%	100.04%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	10.09%	8.79%	16.75%	12.00%	8.11%	13.23%	12.43%	-
YoY %	14.79%	-47.52%	39.58%	47.97%	-38.70%	6.44%	-	-
Horiz. %	81.17%	70.72%	134.75%	96.54%	65.25%	106.44%	100.00%	-
ROE	2.92%	3.07%	5.88%	3.78%	2.20%	4.67%	2.77%	-
YoY %	-4.89%	-47.79%	55.56%	71.82%	-52.89%	68.59%	-	-
Horiz. %	105.42%	110.83%	212.27%	136.46%	79.42%	168.59%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	209.92	246.41	222.36	178.56	135.07	177.98	97.20	13.67%
YoY %	-14.81%	10.82%	24.53%	32.20%	-24.11%	83.11%	-	-
Horiz. %	215.97%	253.51%	228.77%	183.70%	138.96%	183.11%	100.00%	-
EPS	19.70	20.18	35.10	20.28	10.58	22.22	11.90	8.75%
YoY %	-2.38%	-42.51%	73.08%	91.68%	-52.39%	86.72%	-	-
Horiz. %	165.55%	169.58%	294.96%	170.42%	88.91%	186.72%	100.00%	-
DPS	15.00	15.00	15.00	15.00	10.00	15.00	10.00	6.98%
YoY %	0.00%	0.00%	0.00%	50.00%	-33.33%	50.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	150.00%	100.00%	150.00%	100.00%	-
NAPS	6.75	6.58	5.97	5.36	4.82	4.76	4.29	7.83%
YoY %	2.58%	10.22%	11.38%	11.20%	1.26%	10.96%	-	-
Horiz. %	157.34%	153.38%	139.16%	124.94%	112.35%	110.96%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,783
RPS	198.25	232.71	210.02	168.60	127.57	168.09	91.77	13.68%
YoY %	-14.81%	10.80%	24.57%	32.16%	-24.11%	83.16%	-	-
Horiz. %	216.03%	253.58%	228.85%	183.72%	139.01%	183.16%	100.00%	-
EPS	18.59	19.06	33.15	19.15	9.99	20.99	11.24	8.73%
YoY %	-2.47%	-42.50%	73.11%	91.69%	-52.41%	86.74%	-	-
Horiz. %	165.39%	169.57%	294.93%	170.37%	88.88%	186.74%	100.00%	-
DPS	14.17	14.17	14.17	14.16	9.44	14.17	9.44	6.99%
YoY %	0.00%	0.00%	0.07%	50.00%	-33.38%	50.11%	-	-
Horiz. %	150.11%	150.11%	150.11%	150.00%	100.00%	150.11%	100.00%	-
NAPS	6.3747	6.2141	5.6388	5.0611	4.5523	4.4957	4.0504	7.84%
YoY %	2.58%	10.20%	11.41%	11.18%	1.26%	10.99%	-	-
Horiz. %	157.38%	153.42%	139.22%	124.95%	112.39%	110.99%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	20.92	24.60	21.20	16.68	10.60	16.20	12.00	-
P/RPS	9.97	9.98	9.53	9.34	7.85	9.10	12.35	-3.50%
YoY %	-0.10%	4.72%	2.03%	18.98%	-13.74%	-26.32%	-	-
Horiz. %	80.73%	80.81%	77.17%	75.63%	63.56%	73.68%	100.00%	-
P/EPS	106.26	121.90	60.40	82.25	100.19	72.91	100.84	0.87%
YoY %	-12.83%	101.82%	-26.57%	-17.91%	37.42%	-27.70%	-	-
Horiz. %	105.37%	120.88%	59.90%	81.56%	99.36%	72.30%	100.00%	-
EY	0.94	0.82	1.66	1.22	1.00	1.37	0.99	-0.85%
YoY %	14.63%	-50.60%	36.07%	22.00%	-27.01%	38.38%	-	-
Horiz. %	94.95%	82.83%	167.68%	123.23%	101.01%	138.38%	100.00%	-
DY	0.72	0.61	0.71	0.90	0.94	0.93	0.83	-2.33%
YoY %	18.03%	-14.08%	-21.11%	-4.26%	1.08%	12.05%	-	-
Horiz. %	86.75%	73.49%	85.54%	108.43%	113.25%	112.05%	100.00%	-
P/NAPS	3.10	3.74	3.55	3.11	2.20	3.40	2.80	1.70%
YoY %	-17.11%	5.35%	14.15%	41.36%	-35.29%	21.43%	-	-
Horiz. %	110.71%	133.57%	126.79%	111.07%	78.57%	121.43%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	22/05/13	24/05/12	25/05/11	26/05/10	27/05/09	21/05/08	23/05/07	-
Price	21.70	22.16	21.50	15.58	11.90	17.90	13.50	-
P/RPS	10.34	8.99	9.67	8.73	8.81	10.06	13.89	-4.79%
YoY %	15.02%	-7.03%	10.77%	-0.91%	-12.43%	-27.57%	-	-
Horiz. %	74.44%	64.72%	69.62%	62.85%	63.43%	72.43%	100.00%	-
P/EPS	110.23	109.81	61.25	76.82	112.48	80.56	113.45	-0.47%
YoY %	0.38%	79.28%	-20.27%	-31.70%	39.62%	-28.99%	-	-
Horiz. %	97.16%	96.79%	53.99%	67.71%	99.14%	71.01%	100.00%	-
EY	0.91	0.91	1.63	1.30	0.89	1.24	0.88	0.55%
YoY %	0.00%	-44.17%	25.38%	46.07%	-28.23%	40.91%	-	-
Horiz. %	103.41%	103.41%	185.23%	147.73%	101.14%	140.91%	100.00%	-
DY	0.69	0.68	0.70	0.96	0.84	0.84	0.74	-1.15%
YoY %	1.47%	-2.86%	-27.08%	14.29%	0.00%	13.51%	-	-
Horiz. %	93.24%	91.89%	94.59%	129.73%	113.51%	113.51%	100.00%	-
P/NAPS	3.21	3.37	3.60	2.91	2.47	3.76	3.15	0.31%
YoY %	-4.75%	-6.39%	23.71%	17.81%	-34.31%	19.37%	-	-
Horiz. %	101.90%	106.98%	114.29%	92.38%	78.41%	119.37%	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