[KLK] YoY Quarter Result on 31-Mar-2011 [#2]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

25-May-2011

Admission Sponsor

Sponsor

Financial Year

30-Sep-2011

Quarter

31-Mar-2011 [#2]

Profit Trend

QoQ- 22.9%

YoY- 73.13%

Quarter Report

2nd Quarterly Report 2011.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Quarter Result
Revenue	2,934,043	2,235,550	2,624,204	2,368,357	1,901,301	1,438,560	1,895,549	7.54%
YoY %	31.24%	-14.81%	10.80%	24.57%	32.17%	-24.11%	-	-
Horiz. %	154.79%	117.94%	138.44%	124.94%	100.30%	75.89%	100.00%	-
PBT	424,427	284,560	311,602	503,833	299,464	158,108	340,259	3.75%
YoY %	49.15%	-8.68%	-38.15%	68.24%	89.40%	-53.53%	-	-
Horiz. %	124.74%	83.63%	91.58%	148.07%	88.01%	46.47%	100.00%	-
Tax	-87,299	-59,073	-80,964	-107,015	-71,246	-41,473	-89,560	-0.42%
YoY %	-47.78%	27.04%	24.34%	-50.20%	-71.79%	53.69%	-	-
Horiz. %	97.48%	65.96%	90.40%	119.49%	79.55%	46.31%	100.00%	-
NP	337,128	225,487	230,638	396,818	228,218	116,635	250,699	5.05%
YoY %	49.51%	-2.23%	-41.88%	73.88%	95.67%	-53.48%	-	-
Horiz. %	134.48%	89.94%	92.00%	158.28%	91.03%	46.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	314,605	209,657	214,908	373,854	215,938	112,681	236,655	4.85%
YoY %	50.06%	-2.44%	-42.52%	73.13%	91.64%	-52.39%	-	-
Horiz. %	132.94%	88.59%	90.81%	157.97%	91.25%	47.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.57%	20.76%	25.98%	21.24%	23.79%	26.23%	26.32%	-
YoY %	-0.92%	-20.09%	22.32%	-10.72%	-9.30%	-0.34%	-	-
Horiz. %	78.15%	78.88%	98.71%	80.70%	90.39%	99.66%	100.00%	-
Total Cost	2,596,915	2,010,063	2,393,566	1,971,539	1,673,083	1,321,925	1,644,850	7.90%
YoY %	29.20%	-16.02%	21.41%	17.84%	26.56%	-19.63%	-	-
Horiz. %	157.88%	122.20%	145.52%	119.86%	101.72%	80.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,029,841	7,188,518	7,007,474	6,358,713	5,707,237	5,133,482	5,069,657	7.96%
YoY %	11.70%	2.58%	10.20%	11.41%	11.18%	1.26%	-	-
Horiz. %	158.39%	141.79%	138.22%	125.43%	112.58%	101.26%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	159,744	159,744	159,744	159,766	159,717	106,503	159,758	-0.00%
YoY %	0.00%	0.00%	-0.01%	0.03%	49.96%	-33.33%	-	-
Horiz. %	99.99%	99.99%	99.99%	100.01%	99.97%	66.67%	100.00%	-
Div Payout %	50.78%	76.19%	74.33%	42.74%	73.96%	94.52%	67.51%	-
YoY %	-33.35%	2.50%	73.91%	-42.21%	-21.75%	40.01%	-	-
Horiz. %	75.22%	112.86%	110.10%	63.31%	109.55%	140.01%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	8,029,841	7,188,518	7,007,474	6,358,713	5,707,237	5,133,482	5,069,657	7.96%
YoY %	11.70%	2.58%	10.20%	11.41%	11.18%	1.26%	-	-
Horiz. %	158.39%	141.79%	138.22%	125.43%	112.58%	101.26%	100.00%	-
NOSH	1,064,965	1,064,965	1,064,965	1,065,111	1,064,783	1,065,037	1,065,054	-0.00%
YoY %	0.00%	0.00%	-0.01%	0.03%	-0.02%	-0.00%	-	-
Horiz. %	99.99%	99.99%	99.99%	100.01%	99.97%	100.00%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	11.49%	10.09%	8.79%	16.75%	12.00%	8.11%	13.23%	-
YoY %	13.88%	14.79%	-47.52%	39.58%	47.97%	-38.70%	-	-
Horiz. %	86.85%	76.27%	66.44%	126.61%	90.70%	61.30%	100.00%	-
ROE	3.92%	2.92%	3.07%	5.88%	3.78%	2.20%	4.67%	-
YoY %	34.25%	-4.89%	-47.79%	55.56%	71.82%	-52.89%	-	-
Horiz. %	83.94%	62.53%	65.74%	125.91%	80.94%	47.11%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	275.51	209.92	246.41	222.36	178.56	135.07	177.98	7.55%
YoY %	31.25%	-14.81%	10.82%	24.53%	32.20%	-24.11%	-	-
Horiz. %	154.80%	117.95%	138.45%	124.94%	100.33%	75.89%	100.00%	-
EPS	29.50	19.70	20.18	35.10	20.28	10.58	22.22	4.83%
YoY %	49.75%	-2.38%	-42.51%	73.08%	91.68%	-52.39%	-	-
Horiz. %	132.76%	88.66%	90.82%	157.97%	91.27%	47.61%	100.00%	-
DPS	15.00	15.00	15.00	15.00	15.00	10.00	15.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	50.00%	-33.33%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	66.67%	100.00%	-
NAPS	7.54	6.75	6.58	5.97	5.36	4.82	4.76	7.96%
YoY %	11.70%	2.58%	10.22%	11.38%	11.20%	1.26%	-	-
Horiz. %	158.40%	141.81%	138.24%	125.42%	112.61%	101.26%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,065,111
RPS	266.98	203.42	238.78	215.50	173.00	130.90	172.48	7.54%
YoY %	31.25%	-14.81%	10.80%	24.57%	32.16%	-24.11%	-	-
Horiz. %	154.79%	117.94%	138.44%	124.94%	100.30%	75.89%	100.00%	-
EPS	28.63	19.08	19.56	34.02	19.65	10.25	21.53	4.86%
YoY %	50.05%	-2.45%	-42.50%	73.13%	91.71%	-52.39%	-	-
Horiz. %	132.98%	88.62%	90.85%	158.01%	91.27%	47.61%	100.00%	-
DPS	14.54	14.54	14.54	14.54	14.53	9.69	14.54	0.00%
YoY %	0.00%	0.00%	0.00%	0.07%	49.95%	-33.36%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	99.93%	66.64%	100.00%	-
NAPS	7.3066	6.541	6.3763	5.786	5.1932	4.6711	4.613	7.96%
YoY %	11.70%	2.58%	10.20%	11.41%	11.18%	1.26%	-	-
Horiz. %	158.39%	141.79%	138.22%	125.43%	112.58%	101.26%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	24.20	20.92	24.60	21.20	16.68	10.60	16.20	-
P/RPS	8.78	9.97	9.98	9.53	9.34	7.85	9.10	-0.59%
YoY %	-11.94%	-0.10%	4.72%	2.03%	18.98%	-13.74%	-	-
Horiz. %	96.48%	109.56%	109.67%	104.73%	102.64%	86.26%	100.00%	-
P/EPS	81.92	106.26	121.90	60.40	82.25	100.19	72.91	1.96%
YoY %	-22.91%	-12.83%	101.82%	-26.57%	-17.91%	37.42%	-	-
Horiz. %	112.36%	145.74%	167.19%	82.84%	112.81%	137.42%	100.00%	-
EY	1.22	0.94	0.82	1.66	1.22	1.00	1.37	-1.91%
YoY %	29.79%	14.63%	-50.60%	36.07%	22.00%	-27.01%	-	-
Horiz. %	89.05%	68.61%	59.85%	121.17%	89.05%	72.99%	100.00%	-
DY	0.62	0.72	0.61	0.71	0.90	0.94	0.93	-6.53%
YoY %	-13.89%	18.03%	-14.08%	-21.11%	-4.26%	1.08%	-	-
Horiz. %	66.67%	77.42%	65.59%	76.34%	96.77%	101.08%	100.00%	-
P/NAPS	3.21	3.10	3.74	3.55	3.11	2.20	3.40	-0.95%
YoY %	3.55%	-17.11%	5.35%	14.15%	41.36%	-35.29%	-	-
Horiz. %	94.41%	91.18%	110.00%	104.41%	91.47%	64.71%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	21/05/14	22/05/13	24/05/12	25/05/11	26/05/10	27/05/09	21/05/08	-
Price	24.70	21.70	22.16	21.50	15.58	11.90	17.90	-
P/RPS	8.97	10.34	8.99	9.67	8.73	8.81	10.06	-1.89%
YoY %	-13.25%	15.02%	-7.03%	10.77%	-0.91%	-12.43%	-	-
Horiz. %	89.17%	102.78%	89.36%	96.12%	86.78%	87.57%	100.00%	-
P/EPS	83.61	110.23	109.81	61.25	76.82	112.48	80.56	0.62%
YoY %	-24.15%	0.38%	79.28%	-20.27%	-31.70%	39.62%	-	-
Horiz. %	103.79%	136.83%	136.31%	76.03%	95.36%	139.62%	100.00%	-
EY	1.20	0.91	0.91	1.63	1.30	0.89	1.24	-0.54%
YoY %	31.87%	0.00%	-44.17%	25.38%	46.07%	-28.23%	-	-
Horiz. %	96.77%	73.39%	73.39%	131.45%	104.84%	71.77%	100.00%	-
DY	0.61	0.69	0.68	0.70	0.96	0.84	0.84	-5.19%
YoY %	-11.59%	1.47%	-2.86%	-27.08%	14.29%	0.00%	-	-
Horiz. %	72.62%	82.14%	80.95%	83.33%	114.29%	100.00%	100.00%	-
P/NAPS	3.28	3.21	3.37	3.60	2.91	2.47	3.76	-2.24%
YoY %	2.18%	-4.75%	-6.39%	23.71%	17.81%	-34.31%	-	-
Horiz. %	87.23%	85.37%	89.63%	95.74%	77.39%	65.69%	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