[KLK] YoY Quarter Result on 31-Mar-2014 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 7.49%
YoY- 50.06%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 5,470,921 3,702,559 3,065,093 2,934,043 2,235,550 2,624,204 2,368,357 14.96%
PBT 395,561 242,881 296,510 424,427 284,560 311,602 503,833 -3.94%
Tax -92,454 -55,512 -69,364 -87,299 -59,073 -80,964 -107,015 -2.40%
NP 303,107 187,369 227,146 337,128 225,487 230,638 396,818 -4.38%
-
NP to SH 289,569 168,532 222,539 314,605 209,657 214,908 373,854 -4.16%
-
Tax Rate 23.37% 22.86% 23.39% 20.57% 20.76% 25.98% 21.24% -
Total Cost 5,167,814 3,515,190 2,837,947 2,596,915 2,010,063 2,393,566 1,971,539 17.40%
-
Net Worth 11,448,381 9,808,334 8,381,279 8,029,841 7,188,518 7,007,474 6,358,713 10.28%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 159,744 159,744 159,744 159,744 159,744 159,744 159,766 -0.00%
Div Payout % 55.17% 94.79% 71.78% 50.78% 76.19% 74.33% 42.74% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 11,448,381 9,808,334 8,381,279 8,029,841 7,188,518 7,007,474 6,358,713 10.28%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,065,111 -0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.54% 5.06% 7.41% 11.49% 10.09% 8.79% 16.75% -
ROE 2.53% 1.72% 2.66% 3.92% 2.92% 3.07% 5.88% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 513.72 347.67 287.81 275.51 209.92 246.41 222.36 14.96%
EPS 27.20 15.80 20.90 29.50 19.70 20.18 35.10 -4.15%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 0.00%
NAPS 10.75 9.21 7.87 7.54 6.75 6.58 5.97 10.28%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 497.81 336.91 278.90 266.98 203.42 238.78 215.50 14.96%
EPS 26.35 15.34 20.25 28.63 19.08 19.56 34.02 -4.16%
DPS 14.54 14.54 14.54 14.54 14.54 14.54 14.54 0.00%
NAPS 10.4172 8.9249 7.6264 7.3066 6.541 6.3763 5.786 10.28%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 24.68 24.00 22.78 24.20 20.92 24.60 21.20 -
P/RPS 4.80 6.90 7.91 8.78 9.97 9.98 9.53 -10.79%
P/EPS 90.77 151.66 109.01 81.92 106.26 121.90 60.40 7.01%
EY 1.10 0.66 0.92 1.22 0.94 0.82 1.66 -6.62%
DY 0.61 0.63 0.66 0.62 0.72 0.61 0.71 -2.49%
P/NAPS 2.30 2.61 2.89 3.21 3.10 3.74 3.55 -6.97%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 16/05/16 20/05/15 21/05/14 22/05/13 24/05/12 25/05/11 -
Price 24.84 23.10 22.40 24.70 21.70 22.16 21.50 -
P/RPS 4.84 6.64 7.78 8.97 10.34 8.99 9.67 -10.88%
P/EPS 91.36 145.97 107.20 83.61 110.23 109.81 61.25 6.88%
EY 1.09 0.69 0.93 1.20 0.91 0.91 1.63 -6.48%
DY 0.60 0.65 0.67 0.61 0.69 0.68 0.70 -2.53%
P/NAPS 2.31 2.51 2.85 3.28 3.21 3.37 3.60 -7.12%

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