[KLK] YoY TTM Result on 31-Mar-2012 [#2]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

24-May-2012

Admission Sponsor

Sponsor

Financial Year

30-Sep-2012

Quarter

31-Mar-2012 [#2]

Profit Trend

QoQ- -9.88%

YoY- 17.58%

Quarter Report

2nd Quarterly Report 2012.pdf

Latest QR

Upcoming QR

KLK's Result

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	11,881,364	10,019,013	9,579,314	11,499,296	8,632,946	6,985,883	7,501,807	7.96%
YoY %	18.59%	4.59%	-16.70%	33.20%	23.58%	-6.88%	-	-
Horiz. %	158.38%	133.55%	127.69%	153.29%	115.08%	93.12%	100.00%	-
PBT	1,106,396	1,363,747	1,423,799	1,944,900	1,650,010	1,211,094	1,037,808	1.07%
YoY %	-18.87%	-4.22%	-26.79%	17.87%	36.24%	16.70%	-	-
Horiz. %	106.61%	131.41%	137.19%	187.40%	158.99%	116.70%	100.00%	-
Tax	-258,788	-254,995	-254,352	-425,191	-352,291	-270,792	-316,240	-3.28%
YoY %	-1.49%	-0.25%	40.18%	-20.69%	-30.10%	14.37%	-	-
Horiz. %	81.83%	80.63%	80.43%	134.45%	111.40%	85.63%	100.00%	-
NP	847,608	1,108,752	1,169,447	1,519,709	1,297,719	940,302	721,568	2.71%
YoY %	-23.55%	-5.19%	-23.05%	17.11%	38.01%	30.31%	-	-
Horiz. %	117.47%	153.66%	162.07%	210.61%	179.85%	130.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	821,156	1,054,456	1,125,927	1,449,266	1,232,626	891,728	691,388	2.90%
YoY %	-22.13%	-6.35%	-22.31%	17.58%	38.23%	28.98%	-	-
Horiz. %	118.77%	152.51%	162.85%	209.62%	178.28%	128.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.39%	18.70%	17.86%	21.86%	21.35%	22.36%	30.47%	-
YoY %	25.08%	4.70%	-18.30%	2.39%	-4.52%	-26.62%	-	-
Horiz. %	76.76%	61.37%	58.62%	71.74%	70.07%	73.38%	100.00%	-
Total Cost	11,033,756	8,910,261	8,409,867	9,979,587	7,335,227	6,045,581	6,780,239	8.45%
YoY %	23.83%	5.95%	-15.73%	36.05%	21.33%	-10.84%	-	-
Horiz. %	162.73%	131.42%	124.03%	147.19%	108.19%	89.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,381,279	8,029,841	7,188,518	7,007,474	6,358,713	5,707,237	5,133,482	8.50%
YoY %	4.38%	11.70%	2.58%	10.20%	11.41%	11.18%	-	-
Horiz. %	163.27%	156.42%	140.03%	136.51%	123.87%	111.18%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	585,731	532,482	692,227	905,247	638,952	479,153	692,196	-2.74%
YoY %	10.00%	-23.08%	-23.53%	41.68%	33.35%	-30.78%	-	-
Horiz. %	84.62%	76.93%	100.00%	130.78%	92.31%	69.22%	100.00%	-
Div Payout %	71.33%	50.50%	61.48%	62.46%	51.84%	53.73%	100.12%	-
YoY %	41.25%	-17.86%	-1.57%	20.49%	-3.52%	-46.33%	-	-
Horiz. %	71.24%	50.44%	61.41%	62.39%	51.78%	53.67%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	8,381,279	8,029,841	7,188,518	7,007,474	6,358,713	5,707,237	5,133,482	8.50%
YoY %	4.38%	11.70%	2.58%	10.20%	11.41%	11.18%	-	-
Horiz. %	163.27%	156.42%	140.03%	136.51%	123.87%	111.18%	100.00%	-
NOSH	1,064,965	1,064,965	1,064,965	1,064,965	1,065,111	1,064,783	1,065,037	-0.00%
YoY %	0.00%	0.00%	0.00%	-0.01%	0.03%	-0.02%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	100.01%	99.98%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	7.13%	11.07%	12.21%	13.22%	15.03%	13.46%	9.62%	-
YoY %	-35.59%	-9.34%	-7.64%	-12.04%	11.66%	39.92%	-	-
Horiz. %	74.12%	115.07%	126.92%	137.42%	156.24%	139.92%	100.00%	-
ROE	9.80%	13.13%	15.66%	20.68%	19.38%	15.62%	13.47%	-
YoY %	-25.36%	-16.16%	-24.27%	6.71%	24.07%	15.96%	-	-
Horiz. %	72.75%	97.48%	116.26%	153.53%	143.88%	115.96%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	1,115.66	940.78	899.50	1,079.78	810.52	656.09	704.37	7.96%
YoY %	18.59%	4.59%	-16.70%	33.22%	23.54%	-6.85%	-	-
Horiz. %	158.39%	133.56%	127.70%	153.30%	115.07%	93.15%	100.00%	-
EPS	77.11	99.01	105.72	136.09	115.73	83.75	64.92	2.90%
YoY %	-22.12%	-6.35%	-22.32%	17.59%	38.19%	29.00%	-	-
Horiz. %	118.78%	152.51%	162.85%	209.63%	178.27%	129.00%	100.00%	-
DPS	55.00	50.00	65.00	85.00	60.00	45.00	65.00	-2.74%
YoY %	10.00%	-23.08%	-23.53%	41.67%	33.33%	-30.77%	-	-
Horiz. %	84.62%	76.92%	100.00%	130.77%	92.31%	69.23%	100.00%	-
NAPS	7.87	7.54	6.75	6.58	5.97	5.36	4.82	8.51%
YoY %	4.38%	11.70%	2.58%	10.22%	11.38%	11.20%	-	-
Horiz. %	163.28%	156.43%	140.04%	136.51%	123.86%	111.20%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,965
RPS	1,081.12	911.66	871.65	1,046.35	785.54	635.67	682.61	7.96%
YoY %	18.59%	4.59%	-16.70%	33.20%	23.58%	-6.88%	-	-
Horiz. %	158.38%	133.56%	127.69%	153.29%	115.08%	93.12%	100.00%	-
EPS	74.72	95.95	102.45	131.87	112.16	81.14	62.91	2.90%
YoY %	-22.13%	-6.34%	-22.31%	17.57%	38.23%	28.98%	-	-
Horiz. %	118.77%	152.52%	162.85%	209.62%	178.29%	128.98%	100.00%	-
DPS	53.30	48.45	62.99	82.37	58.14	43.60	62.98	-2.74%
YoY %	10.01%	-23.08%	-23.53%	41.68%	33.35%	-30.77%	-	-
Horiz. %	84.63%	76.93%	100.02%	130.79%	92.32%	69.23%	100.00%	-
NAPS	7.6264	7.3066	6.541	6.3763	5.786	5.1932	4.6711	8.50%
YoY %	4.38%	11.70%	2.58%	10.20%	11.41%	11.18%	-	-
Horiz. %	163.27%	156.42%	140.03%	136.51%	123.87%	111.18%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	22.78	24.20	20.92	24.60	21.20	16.68	10.60	-
P/RPS	2.04	2.57	2.33	2.28	2.62	2.54	1.50	5.25%
YoY %	-20.62%	10.30%	2.19%	-12.98%	3.15%	69.33%	-	-
Horiz. %	136.00%	171.33%	155.33%	152.00%	174.67%	169.33%	100.00%	-
P/EPS	29.54	24.44	19.79	18.08	18.32	19.92	16.33	10.37%
YoY %	20.87%	23.50%	9.46%	-1.31%	-8.03%	21.98%	-	-
Horiz. %	180.89%	149.66%	121.19%	110.72%	112.19%	121.98%	100.00%	-
EY	3.38	4.09	5.05	5.53	5.46	5.02	6.12	-9.41%
YoY %	-17.36%	-19.01%	-8.68%	1.28%	8.76%	-17.97%	-	-
Horiz. %	55.23%	66.83%	82.52%	90.36%	89.22%	82.03%	100.00%	-
DY	2.41	2.07	3.11	3.46	2.83	2.70	6.13	-14.40%
YoY %	16.43%	-33.44%	-10.12%	22.26%	4.81%	-55.95%	-	-
Horiz. %	39.31%	33.77%	50.73%	56.44%	46.17%	44.05%	100.00%	-
P/NAPS	2.89	3.21	3.10	3.74	3.55	3.11	2.20	4.64%
YoY %	-9.97%	3.55%	-17.11%	5.35%	14.15%	41.36%	-	-
Horiz. %	131.36%	145.91%	140.91%	170.00%	161.36%	141.36%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	20/05/15	21/05/14	22/05/13	24/05/12	25/05/11	26/05/10	27/05/09	-
Price	22.40	24.70	21.70	22.16	21.50	15.58	11.90	-
P/RPS	2.01	2.63	2.41	2.05	2.65	2.37	1.69	2.93%
YoY %	-23.57%	9.13%	17.56%	-22.64%	11.81%	40.24%	-	-
Horiz. %	118.93%	155.62%	142.60%	121.30%	156.80%	140.24%	100.00%	-
P/EPS	29.05	24.95	20.53	16.28	18.58	18.60	18.33	7.97%
YoY %	16.43%	21.53%	26.11%	-12.38%	-0.11%	1.47%	-	-
Horiz. %	158.48%	136.12%	112.00%	88.82%	101.36%	101.47%	100.00%	-
EY	3.44	4.01	4.87	6.14	5.38	5.38	5.46	-7.40%
YoY %	-14.21%	-17.66%	-20.68%	14.13%	0.00%	-1.47%	-	-
Horiz. %	63.00%	73.44%	89.19%	112.45%	98.53%	98.53%	100.00%	-
DY	2.46	2.02	3.00	3.84	2.79	2.89	5.46	-12.43%
YoY %	21.78%	-32.67%	-21.88%	37.63%	-3.46%	-47.07%	-	-
Horiz. %	45.05%	37.00%	54.95%	70.33%	51.10%	52.93%	100.00%	-
P/NAPS	2.85	3.28	3.21	3.37	3.60	2.91	2.47	2.41%
YoY %	-13.11%	2.18%	-4.75%	-6.39%	23.71%	17.81%	-	-
Horiz. %	115.38%	132.79%	129.96%	136.44%	145.75%	117.81%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 12:20:00

EMA 5

5 Mins

SELL

2024-05-16 12:15:00

EMA 5

5 Mins

BUY

2024-05-16 11:45:00

EMA 5

5 Mins

SELL

2024-05-16 11:40:00

EMA 5

5 Mins

BUY

2024-05-16 11:30:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

629

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

425

PTRANS

PERAK TRANSIT BERHAD

423

YTLPOWR

YTL POWER INTERNATIONAL BHD

417

HLIND

HONG LEONG INDUSTRIES BHD

417

MYEG

MY E.G. SERVICES BHD

369

MBSB

MALAYSIA BUILDING SOCIETY BHD

333

SUPERMX

SUPERMAX CORPORATION BHD

323

Daily Stocks

HSI-CXG

0.235

+0.03

267,457,500

REVENUE

0.24

-0.005

259,006,300

TOPGLOV

1.16

-0.10

216,427,300

HSI-HUZ

0.205

-0.04

184,897,900

MQTECH

0.015

-0.005

152,922,700

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

87,464,300

SUPERMX

0.99

-0.09

77,599,800

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HU6

0.065

-0.015

63,292,100

More active Stocks

MPI

33.94

+1.42

95,500

F&N

33.50

+1.02

118,100

NESTLE

129.80

+0.80

17,100

UTDPLT

26.28

+0.66

229,400

HEIM

24.70

+0.50

182,900

ALLIANZ

22.10

+0.42

30,600

KSENG

6.34

+0.36

405,500

PANAMY

19.62

+0.36

16,200

PENTA

4.73

+0.28

3,084,300

HSTECH-C10

0.60

+0.25

40,000

More gainer Stocks

HARTA

3.47

-0.35

25,681,300

KOSSAN

2.48

-0.26

13,965,700

AJI

16.30

-0.26

104,900

AIRPORT

10.16

-0.24

17,224,400

KOSSAN-C60

0.565

-0.215

315,000

AHEALTH

2.92

-0.15

637,300

HARTA-C1W

0.39

-0.125

1,054,600

KUAISHO-C17

0.08

-0.12

58,800

TOPGLOV

1.16

-0.10

216,427,300

KOSSAN-C63

0.135

-0.10

2,771,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More