[KLK] YoY TTM Result on 30-Sep-2006 [#4]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

22-Nov-2006

Admission Sponsor

Sponsor

Financial Year

30-Sep-2006

Quarter

30-Sep-2006 [#4]

Profit Trend

QoQ- -5.03%

YoY- 3.54%

Quarter Report

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	6,658,308	7,855,425	5,067,627	3,916,649	3,789,897	3,883,483	3,473,531	11.44%
YoY %	-15.24%	55.01%	29.39%	3.34%	-2.41%	11.80%	-	-
Horiz. %	191.69%	226.15%	145.89%	112.76%	109.11%	111.80%	100.00%	-
PBT	887,362	1,445,481	886,458	588,554	585,807	609,960	555,501	8.11%
YoY %	-38.61%	63.06%	50.62%	0.47%	-3.96%	9.80%	-	-
Horiz. %	159.74%	260.21%	159.58%	105.95%	105.46%	109.80%	100.00%	-
Tax	-244,751	-355,976	-172,009	-148,568	-160,607	-179,711	-174,223	5.82%
YoY %	31.25%	-106.95%	-15.78%	7.50%	10.63%	-3.15%	-	-
Horiz. %	140.48%	204.32%	98.73%	85.27%	92.18%	103.15%	100.00%	-
NP	642,611	1,089,505	714,449	439,986	425,200	430,249	381,278	9.08%
YoY %	-41.02%	52.50%	62.38%	3.48%	-1.17%	12.84%	-	-
Horiz. %	168.54%	285.75%	187.38%	115.40%	111.52%	112.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	612,500	1,040,653	694,154	436,230	421,315	430,249	381,278	8.21%
YoY %	-41.14%	49.92%	59.13%	3.54%	-2.08%	12.84%	-	-
Horiz. %	160.64%	272.94%	182.06%	114.41%	110.50%	112.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.58%	24.63%	19.40%	25.24%	27.42%	29.46%	31.36%	-
YoY %	11.98%	26.96%	-23.14%	-7.95%	-6.92%	-6.06%	-	-
Horiz. %	87.95%	78.54%	61.86%	80.48%	87.44%	93.94%	100.00%	-
Total Cost	6,015,697	6,765,920	4,353,178	3,476,663	3,364,697	3,453,234	3,092,253	11.71%
YoY %	-11.09%	55.42%	25.21%	3.33%	-2.56%	11.67%	-	-
Horiz. %	194.54%	218.80%	140.78%	112.43%	108.81%	111.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,632,729	5,537,461	4,919,580	4,260,671	3,549,501	3,941,493	3,549,965	7.99%
YoY %	1.72%	12.56%	15.46%	20.04%	-9.95%	11.03%	-	-
Horiz. %	158.67%	155.99%	138.58%	120.02%	99.99%	111.03%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	425,940	745,451	532,405	355,054	283,953	213,038	177,516	15.68%
YoY %	-42.86%	40.02%	49.95%	25.04%	33.29%	20.01%	-	-
Horiz. %	239.94%	419.93%	299.92%	200.01%	159.96%	120.01%	100.00%	-
Div Payout %	69.54%	71.63%	76.70%	81.39%	67.40%	49.52%	46.56%	-
YoY %	-2.92%	-6.61%	-5.76%	20.76%	36.11%	6.36%	-	-
Horiz. %	149.36%	153.84%	164.73%	174.81%	144.76%	106.36%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	5,632,729	5,537,461	4,919,580	4,260,671	3,549,501	3,941,493	3,549,965	7.99%
YoY %	1.72%	12.56%	15.46%	20.04%	-9.95%	11.03%	-	-
Horiz. %	158.67%	155.99%	138.58%	120.02%	99.99%	111.03%	100.00%	-
NOSH	1,064,788	1,064,896	1,064,844	710,111	709,900	710,179	709,993	6.98%
YoY %	-0.01%	0.00%	49.95%	0.03%	-0.04%	0.03%	-	-
Horiz. %	149.97%	149.99%	149.98%	100.02%	99.99%	100.03%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	9.65%	13.87%	14.10%	11.23%	11.22%	11.08%	10.98%	-
YoY %	-30.43%	-1.63%	25.56%	0.09%	1.26%	0.91%	-	-
Horiz. %	87.89%	126.32%	128.42%	102.28%	102.19%	100.91%	100.00%	-
ROE	10.87%	18.79%	14.11%	10.24%	11.87%	10.92%	10.74%	-
YoY %	-42.15%	33.17%	37.79%	-13.73%	8.70%	1.68%	-	-
Horiz. %	101.21%	174.95%	131.38%	95.34%	110.52%	101.68%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	625.32	737.67	475.90	551.55	533.86	546.83	489.23	4.17%
YoY %	-15.23%	55.01%	-13.72%	3.31%	-2.37%	11.77%	-	-
Horiz. %	127.82%	150.78%	97.28%	112.74%	109.12%	111.77%	100.00%	-
EPS	57.52	97.72	65.19	61.43	59.35	60.58	53.70	1.15%
YoY %	-41.14%	49.90%	6.12%	3.50%	-2.03%	12.81%	-	-
Horiz. %	107.11%	181.97%	121.40%	114.39%	110.52%	112.81%	100.00%	-
DPS	40.00	70.00	50.00	50.00	40.00	30.00	25.00	8.14%
YoY %	-42.86%	40.00%	0.00%	25.00%	33.33%	20.00%	-	-
Horiz. %	160.00%	280.00%	200.00%	200.00%	160.00%	120.00%	100.00%	-
NAPS	5.29	5.20	4.62	6.00	5.00	5.55	5.00	0.94%
YoY %	1.73%	12.55%	-23.00%	20.00%	-9.91%	11.00%	-	-
Horiz. %	105.80%	104.00%	92.40%	120.00%	100.00%	111.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 710,111
RPS	605.86	714.79	461.12	356.39	344.85	353.37	316.07	11.44%
YoY %	-15.24%	55.01%	29.39%	3.35%	-2.41%	11.80%	-	-
Horiz. %	191.69%	226.15%	145.89%	112.76%	109.11%	111.80%	100.00%	-
EPS	55.73	94.69	63.16	39.69	38.34	39.15	34.69	8.21%
YoY %	-41.14%	49.92%	59.13%	3.52%	-2.07%	12.86%	-	-
Horiz. %	160.65%	272.96%	182.07%	114.41%	110.52%	112.86%	100.00%	-
DPS	38.76	67.83	48.45	32.31	25.84	19.38	16.15	15.69%
YoY %	-42.86%	40.00%	49.95%	25.04%	33.33%	20.00%	-	-
Horiz. %	240.00%	420.00%	300.00%	200.06%	160.00%	120.00%	100.00%	-
NAPS	5.1254	5.0387	4.4765	3.8769	3.2298	3.5865	3.2302	7.99%
YoY %	1.72%	12.56%	15.47%	20.04%	-9.95%	11.03%	-	-
Horiz. %	158.67%	155.99%	138.58%	120.02%	99.99%	111.03%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	13.80	9.60	13.20	10.90	7.75	6.70	6.20	-
P/RPS	2.21	1.30	2.77	1.98	1.45	1.23	1.27	9.66%
YoY %	70.00%	-53.07%	39.90%	36.55%	17.89%	-3.15%	-	-
Horiz. %	174.02%	102.36%	218.11%	155.91%	114.17%	96.85%	100.00%	-
P/EPS	23.99	9.82	20.25	17.74	13.06	11.06	11.55	12.94%
YoY %	144.30%	-51.51%	14.15%	35.83%	18.08%	-4.24%	-	-
Horiz. %	207.71%	85.02%	175.32%	153.59%	113.07%	95.76%	100.00%	-
EY	4.17	10.18	4.94	5.64	7.66	9.04	8.66	-11.45%
YoY %	-59.04%	106.07%	-12.41%	-26.37%	-15.27%	4.39%	-	-
Horiz. %	48.15%	117.55%	57.04%	65.13%	88.45%	104.39%	100.00%	-
DY	2.90	7.29	3.79	4.59	5.16	4.48	4.03	-5.33%
YoY %	-60.22%	92.35%	-17.43%	-11.05%	15.18%	11.17%	-	-
Horiz. %	71.96%	180.89%	94.04%	113.90%	128.04%	111.17%	100.00%	-
P/NAPS	2.61	1.85	2.86	1.82	1.55	1.21	1.24	13.19%
YoY %	41.08%	-35.31%	57.14%	17.42%	28.10%	-2.42%	-	-
Horiz. %	210.48%	149.19%	230.65%	146.77%	125.00%	97.58%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	21/11/08	20/11/07	22/11/06	23/11/05	22/11/04	21/11/03	-
Price	15.30	8.00	16.30	13.90	8.00	6.85	6.50	-
P/RPS	2.45	1.08	3.43	2.52	1.50	1.25	1.33	10.70%
YoY %	126.85%	-68.51%	36.11%	68.00%	20.00%	-6.02%	-	-
Horiz. %	184.21%	81.20%	257.89%	189.47%	112.78%	93.98%	100.00%	-
P/EPS	26.60	8.19	25.00	22.63	13.48	11.31	12.10	14.01%
YoY %	224.79%	-67.24%	10.47%	67.88%	19.19%	-6.53%	-	-
Horiz. %	219.83%	67.69%	206.61%	187.02%	111.40%	93.47%	100.00%	-
EY	3.76	12.22	4.00	4.42	7.42	8.84	8.26	-12.28%
YoY %	-69.23%	205.50%	-9.50%	-40.43%	-16.06%	7.02%	-	-
Horiz. %	45.52%	147.94%	48.43%	53.51%	89.83%	107.02%	100.00%	-
DY	2.61	8.75	3.07	3.60	5.00	4.38	3.85	-6.26%
YoY %	-70.17%	185.02%	-14.72%	-28.00%	14.16%	13.77%	-	-
Horiz. %	67.79%	227.27%	79.74%	93.51%	129.87%	113.77%	100.00%	-
P/NAPS	2.89	1.54	3.53	2.32	1.60	1.23	1.30	14.22%
YoY %	87.66%	-56.37%	52.16%	45.00%	30.08%	-5.38%	-	-
Horiz. %	222.31%	118.46%	271.54%	178.46%	123.08%	94.62%	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