[KLK] YoY TTM Result on 31-Mar-2013 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -0.46%
YoY- -22.31%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 15,510,765 11,881,364 10,019,013 9,579,314 11,499,296 8,632,946 6,985,883 14.20%
PBT 1,697,723 1,106,396 1,363,747 1,423,799 1,944,900 1,650,010 1,211,094 5.78%
Tax -250,562 -258,788 -254,995 -254,352 -425,191 -352,291 -270,792 -1.28%
NP 1,447,161 847,608 1,108,752 1,169,447 1,519,709 1,297,719 940,302 7.44%
-
NP to SH 1,396,914 821,156 1,054,456 1,125,927 1,449,266 1,232,626 891,728 7.76%
-
Tax Rate 14.76% 23.39% 18.70% 17.86% 21.86% 21.35% 22.36% -
Total Cost 14,063,604 11,033,756 8,910,261 8,409,867 9,979,587 7,335,227 6,045,581 15.09%
-
Net Worth 9,808,334 8,381,279 8,029,841 7,188,518 7,007,474 6,358,713 5,707,237 9.43%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 479,234 585,731 532,482 692,227 905,247 638,952 479,153 0.00%
Div Payout % 34.31% 71.33% 50.50% 61.48% 62.46% 51.84% 53.73% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 9,808,334 8,381,279 8,029,841 7,188,518 7,007,474 6,358,713 5,707,237 9.43%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,065,111 1,064,783 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.33% 7.13% 11.07% 12.21% 13.22% 15.03% 13.46% -
ROE 14.24% 9.80% 13.13% 15.66% 20.68% 19.38% 15.62% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,456.46 1,115.66 940.78 899.50 1,079.78 810.52 656.09 14.20%
EPS 131.17 77.11 99.01 105.72 136.09 115.73 83.75 7.75%
DPS 45.00 55.00 50.00 65.00 85.00 60.00 45.00 0.00%
NAPS 9.21 7.87 7.54 6.75 6.58 5.97 5.36 9.43%
Adjusted Per Share Value based on latest NOSH - 1,064,965
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,375.47 1,053.62 888.47 849.48 1,019.74 765.56 619.50 14.20%
EPS 123.88 72.82 93.51 99.85 128.52 109.31 79.08 7.76%
DPS 42.50 51.94 47.22 61.39 80.28 56.66 42.49 0.00%
NAPS 8.6979 7.4324 7.1208 6.3747 6.2141 5.6388 5.0611 9.43%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 24.00 22.78 24.20 20.92 24.60 21.20 16.68 -
P/RPS 1.65 2.04 2.57 2.33 2.28 2.62 2.54 -6.93%
P/EPS 18.30 29.54 24.44 19.79 18.08 18.32 19.92 -1.40%
EY 5.47 3.38 4.09 5.05 5.53 5.46 5.02 1.43%
DY 1.87 2.41 2.07 3.11 3.46 2.83 2.70 -5.93%
P/NAPS 2.61 2.89 3.21 3.10 3.74 3.55 3.11 -2.87%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 16/05/16 20/05/15 21/05/14 22/05/13 24/05/12 25/05/11 26/05/10 -
Price 23.10 22.40 24.70 21.70 22.16 21.50 15.58 -
P/RPS 1.59 2.01 2.63 2.41 2.05 2.65 2.37 -6.43%
P/EPS 17.61 29.05 24.95 20.53 16.28 18.58 18.60 -0.90%
EY 5.68 3.44 4.01 4.87 6.14 5.38 5.38 0.90%
DY 1.95 2.46 2.02 3.00 3.84 2.79 2.89 -6.34%
P/NAPS 2.51 2.85 3.28 3.21 3.37 3.60 2.91 -2.43%

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