[KLK] YoY TTM Result on 31-Mar-2002 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Mar-2002 [#2]
Profit Trend
QoQ- 95.67%
YoY- 53.61%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 3,923,051 3,768,373 2,944,026 2,135,282 2,106,623 1,722,859 17.87%
PBT 589,673 596,125 470,849 220,281 164,978 256,357 18.11%
Tax -164,457 -191,061 -136,455 -62,254 -34,179 -61,133 21.87%
NP 425,216 405,064 334,394 158,027 130,799 195,224 16.83%
-
NP to SH 425,216 405,064 334,394 158,027 102,878 195,224 16.83%
-
Tax Rate 27.89% 32.05% 28.98% 28.26% 20.72% 23.85% -
Total Cost 3,497,835 3,363,309 2,609,632 1,977,255 1,975,824 1,527,635 18.00%
-
Net Worth 3,548,951 3,847,772 3,501,798 3,294,266 3,168,642 3,286,388 1.54%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 213,030 177,493 142,026 106,407 142,104 142,102 8.42%
Div Payout % 50.10% 43.82% 42.47% 67.33% 138.13% 72.79% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 3,548,951 3,847,772 3,501,798 3,294,266 3,168,642 3,286,388 1.54%
NOSH 709,790 709,921 710,303 709,971 710,458 709,803 -0.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.84% 10.75% 11.36% 7.40% 6.21% 11.33% -
ROE 11.98% 10.53% 9.55% 4.80% 3.25% 5.94% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 552.71 530.82 414.47 300.76 296.52 242.72 17.87%
EPS 59.91 57.06 47.08 22.26 14.48 27.50 16.84%
DPS 30.00 25.00 20.00 15.00 20.00 20.02 8.42%
NAPS 5.00 5.42 4.93 4.64 4.46 4.63 1.54%
Adjusted Per Share Value based on latest NOSH - 709,971
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 347.89 334.17 261.07 189.35 186.81 152.78 17.87%
EPS 37.71 35.92 29.65 14.01 9.12 17.31 16.84%
DPS 18.89 15.74 12.59 9.44 12.60 12.60 8.43%
NAPS 3.1472 3.4122 3.1053 2.9213 2.8099 2.9143 1.54%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 6.60 7.20 5.60 5.80 4.80 5.00 -
P/RPS 1.19 1.36 1.35 1.93 1.62 2.06 -10.38%
P/EPS 11.02 12.62 11.90 26.06 33.15 18.18 -9.52%
EY 9.08 7.92 8.41 3.84 3.02 5.50 10.54%
DY 4.55 3.47 3.57 2.59 4.17 4.00 2.60%
P/NAPS 1.32 1.33 1.14 1.25 1.08 1.08 4.09%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/05 17/05/04 16/05/03 16/05/02 23/05/01 - -
Price 6.55 6.25 5.85 6.70 4.62 0.00 -
P/RPS 1.19 1.18 1.41 2.23 1.56 0.00 -
P/EPS 10.93 10.95 12.43 30.10 31.90 0.00 -
EY 9.15 9.13 8.05 3.32 3.13 0.00 -
DY 4.58 4.00 3.42 2.24 4.33 0.00 -
P/NAPS 1.31 1.15 1.19 1.44 1.04 0.00 -

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