[KLK] YoY TTM Result on 31-Mar-2000 [#2]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

26-May-2000

Admission Sponsor

Sponsor

Financial Year

30-Sep-2000

Quarter

31-Mar-2000 [#2]

Profit Trend

QoQ- 38.32%

YoY--%

Quarter Report

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	2,944,026	2,135,282	2,106,623	1,722,859	19.55%
YoY %	37.88%	1.36%	22.27%	-	-
Horiz. %	170.88%	123.94%	122.27%	100.00%	-
PBT	470,849	220,281	164,978	256,357	22.46%
YoY %	113.75%	33.52%	-35.65%	-	-
Horiz. %	183.67%	85.93%	64.35%	100.00%	-
Tax	-136,455	-62,254	-34,179	-61,133	30.68%
YoY %	-119.19%	-82.14%	44.09%	-	-
Horiz. %	223.21%	101.83%	55.91%	100.00%	-
NP	334,394	158,027	130,799	195,224	19.64%
YoY %	111.61%	20.82%	-33.00%	-	-
Horiz. %	171.29%	80.95%	67.00%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	334,394	158,027	102,878	195,224	19.64%
YoY %	111.61%	53.61%	-47.30%	-	-
Horiz. %	171.29%	80.95%	52.70%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	28.98%	28.26%	20.72%	23.85%	-
YoY %	2.55%	36.39%	-13.12%	-	-
Horiz. %	121.51%	118.49%	86.88%	100.00%	-
Total Cost	2,609,632	1,977,255	1,975,824	1,527,635	19.54%
YoY %	31.98%	0.07%	29.34%	-	-
Horiz. %	170.83%	129.43%	129.34%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	3,501,798	3,294,266	3,168,642	3,286,388	2.13%
YoY %	6.30%	3.96%	-3.58%	-	-
Horiz. %	106.55%	100.24%	96.42%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	142,026	106,407	142,104	142,102	-0.01%
YoY %	33.47%	-25.12%	0.00%	-	-
Horiz. %	99.95%	74.88%	100.00%	100.00%	-
Div Payout %	42.47%	67.33%	138.13%	72.79%	-
YoY %	-36.92%	-51.26%	89.77%	-	-
Horiz. %	58.35%	92.50%	189.77%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	3,501,798	3,294,266	3,168,642	3,286,388	2.13%
YoY %	6.30%	3.96%	-3.58%	-	-
Horiz. %	106.55%	100.24%	96.42%	100.00%	-
NOSH	710,303	709,971	710,458	709,803	0.02%
YoY %	0.05%	-0.07%	0.09%	-	-
Horiz. %	100.07%	100.02%	100.09%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	11.36%	7.40%	6.21%	11.33%	-
YoY %	53.51%	19.16%	-45.19%	-	-
Horiz. %	100.26%	65.31%	54.81%	100.00%	-
ROE	9.55%	4.80%	3.25%	5.94%	-
YoY %	98.96%	47.69%	-45.29%	-	-
Horiz. %	160.77%	80.81%	54.71%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	414.47	300.76	296.52	242.72	19.52%
YoY %	37.81%	1.43%	22.17%	-	-
Horiz. %	170.76%	123.91%	122.17%	100.00%	-
EPS	47.08	22.26	14.48	27.50	19.62%
YoY %	111.50%	53.73%	-47.35%	-	-
Horiz. %	171.20%	80.95%	52.65%	100.00%	-
DPS	20.00	15.00	20.00	20.02	-0.03%
YoY %	33.33%	-25.00%	-0.10%	-	-
Horiz. %	99.90%	74.93%	99.90%	100.00%	-
NAPS	4.93	4.64	4.46	4.63	2.11%
YoY %	6.25%	4.04%	-3.67%	-	-
Horiz. %	106.48%	100.22%	96.33%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 709,803
RPS	267.89	194.30	191.69	156.77	19.55%
YoY %	37.87%	1.36%	22.27%	-	-
Horiz. %	170.88%	123.94%	122.27%	100.00%	-
EPS	30.43	14.38	9.36	17.76	19.66%
YoY %	111.61%	53.63%	-47.30%	-	-
Horiz. %	171.34%	80.97%	52.70%	100.00%	-
DPS	12.92	9.68	12.93	12.93	-0.02%
YoY %	33.47%	-25.14%	0.00%	-	-
Horiz. %	99.92%	74.86%	100.00%	100.00%	-
NAPS	3.1864	2.9975	2.8832	2.9904	2.13%
YoY %	6.30%	3.96%	-3.58%	-	-
Horiz. %	106.55%	100.24%	96.42%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	5.60	5.80	4.80	5.00	-
P/RPS	1.35	1.93	1.62	2.06	-13.13%
YoY %	-30.05%	19.14%	-21.36%	-	-
Horiz. %	65.53%	93.69%	78.64%	100.00%	-
P/EPS	11.90	26.06	33.15	18.18	-13.17%
YoY %	-54.34%	-21.39%	82.34%	-	-
Horiz. %	65.46%	143.34%	182.34%	100.00%	-
EY	8.41	3.84	3.02	5.50	15.20%
YoY %	119.01%	27.15%	-45.09%	-	-
Horiz. %	152.91%	69.82%	54.91%	100.00%	-
DY	3.57	2.59	4.17	4.00	-3.72%
YoY %	37.84%	-37.89%	4.25%	-	-
Horiz. %	89.25%	64.75%	104.25%	100.00%	-
P/NAPS	1.14	1.25	1.08	1.08	1.81%
YoY %	-8.80%	15.74%	0.00%	-	-
Horiz. %	105.56%	115.74%	100.00%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	16/05/03	16/05/02	23/05/01	-	-
Price	5.85	6.70	4.62	0.00	-
P/RPS	1.41	2.23	1.56	0.00	-
YoY %	-36.77%	42.95%	0.00%	-	-
Horiz. %	90.38%	142.95%	100.00%	-	-
P/EPS	12.43	30.10	31.90	0.00	-
YoY %	-58.70%	-5.64%	0.00%	-	-
Horiz. %	38.97%	94.36%	100.00%	-	-
EY	8.05	3.32	3.13	0.00	-
YoY %	142.47%	6.07%	0.00%	-	-
Horiz. %	257.19%	106.07%	100.00%	-	-
DY	3.42	2.24	4.33	0.00	-
YoY %	52.68%	-48.27%	0.00%	-	-
Horiz. %	78.98%	51.73%	100.00%	-	-
P/NAPS	1.19	1.44	1.04	0.00	-
YoY %	-17.36%	38.46%	0.00%	-	-
Horiz. %	114.42%	138.46%	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