[KLK] YoY TTM Result on 30-Sep-2001 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Sep-2001 [#4]
Profit Trend
QoQ- -32.07%
YoY- -69.68%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 3,883,483 3,473,531 2,469,071 2,041,614 2,224,096 542,041 -2.05%
PBT 609,960 555,501 347,119 106,559 290,079 81,859 -2.09%
Tax -179,711 -174,223 -92,046 -17,438 -88,199 -14,829 -2.59%
NP 430,249 381,278 255,073 89,121 201,880 67,030 -1.93%
-
NP to SH 430,249 381,278 255,073 61,200 201,880 67,030 -1.93%
-
Tax Rate 29.46% 31.36% 26.52% 16.36% 30.41% 18.12% -
Total Cost 3,453,234 3,092,253 2,213,998 1,952,493 2,022,216 475,011 -2.06%
-
Net Worth 3,941,493 3,549,965 2,840,232 3,190,445 3,218,797 3,184,458 -0.22%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 213,038 177,516 142,006 106,436 142,065 99,514 -0.79%
Div Payout % 49.52% 46.56% 55.67% 173.92% 70.37% 148.46% -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 3,941,493 3,549,965 2,840,232 3,190,445 3,218,797 3,184,458 -0.22%
NOSH 710,179 709,993 710,058 708,987 710,551 710,816 0.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 11.08% 10.98% 10.33% 4.37% 9.08% 12.37% -
ROE 10.92% 10.74% 8.98% 1.92% 6.27% 2.10% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 546.83 489.23 347.73 287.96 313.01 76.26 -2.05%
EPS 60.58 53.70 35.92 8.63 28.41 9.43 -1.93%
DPS 30.00 25.00 20.00 15.00 20.00 14.00 -0.79%
NAPS 5.55 5.00 4.00 4.50 4.53 4.48 -0.22%
Adjusted Per Share Value based on latest NOSH - 708,987
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 353.37 316.07 224.67 185.77 202.38 49.32 -2.05%
EPS 39.15 34.69 23.21 5.57 18.37 6.10 -1.93%
DPS 19.38 16.15 12.92 9.68 12.93 9.06 -0.79%
NAPS 3.5865 3.2302 2.5844 2.9031 2.9289 2.8976 -0.22%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 6.70 6.20 6.05 5.00 5.30 0.00 -
P/RPS 1.23 1.27 1.74 1.74 1.69 0.00 -100.00%
P/EPS 11.06 11.55 16.84 57.92 18.65 0.00 -100.00%
EY 9.04 8.66 5.94 1.73 5.36 0.00 -100.00%
DY 4.48 4.03 3.31 3.00 3.77 0.00 -100.00%
P/NAPS 1.21 1.24 1.51 1.11 1.17 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 22/11/04 21/11/03 27/11/02 26/11/01 28/11/00 - -
Price 6.85 6.50 6.40 5.15 4.56 0.00 -
P/RPS 1.25 1.33 1.84 1.79 1.46 0.00 -100.00%
P/EPS 11.31 12.10 17.82 59.66 16.05 0.00 -100.00%
EY 8.84 8.26 5.61 1.68 6.23 0.00 -100.00%
DY 4.38 3.85 3.13 2.91 4.39 0.00 -100.00%
P/NAPS 1.23 1.30 1.60 1.14 1.01 0.00 -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
Post a Comment