[KLK] QoQ Cumulative Quarter Result on 30-Jun-2009 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 106.56%
YoY- -52.3%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,649,017 1,747,716 6,658,308 4,858,734 3,321,442 1,882,882 7,855,425 -40.04%
PBT 628,934 329,470 887,362 544,543 305,202 147,094 1,445,481 -42.60%
Tax -145,113 -73,867 -244,751 -159,116 -119,072 -77,599 -355,976 -45.05%
NP 483,821 255,603 642,611 385,427 186,130 69,495 1,089,505 -41.82%
-
NP to SH 457,754 241,816 612,500 368,770 178,526 65,845 1,040,653 -42.19%
-
Tax Rate 23.07% 22.42% 27.58% 29.22% 39.01% 52.75% 24.63% -
Total Cost 3,165,196 1,492,113 6,015,697 4,473,307 3,135,312 1,813,387 6,765,920 -39.76%
-
Net Worth 5,708,612 5,877,694 5,634,020 5,313,780 5,134,220 5,487,083 5,537,653 2.04%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 159,755 - 426,012 106,488 106,519 - 745,453 -64.22%
Div Payout % 34.90% - 69.55% 28.88% 59.67% - 71.63% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 5,708,612 5,877,694 5,634,020 5,313,780 5,134,220 5,487,083 5,537,653 2.04%
NOSH 1,065,039 1,064,799 1,065,032 1,064,885 1,065,190 1,065,453 1,064,933 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.26% 14.62% 9.65% 7.93% 5.60% 3.69% 13.87% -
ROE 8.02% 4.11% 10.87% 6.94% 3.48% 1.20% 18.79% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 342.62 164.14 625.17 456.27 311.82 176.72 737.64 -40.05%
EPS 42.98 22.71 57.51 34.63 16.76 6.18 97.72 -42.19%
DPS 15.00 0.00 40.00 10.00 10.00 0.00 70.00 -64.22%
NAPS 5.36 5.52 5.29 4.99 4.82 5.15 5.20 2.04%
Adjusted Per Share Value based on latest NOSH - 1,065,195
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 332.03 159.03 605.86 442.11 302.23 171.33 714.79 -40.04%
EPS 41.65 22.00 55.73 33.56 16.24 5.99 94.69 -42.19%
DPS 14.54 0.00 38.76 9.69 9.69 0.00 67.83 -64.21%
NAPS 5.1944 5.3483 5.1266 4.8352 4.6718 4.9929 5.0389 2.04%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 16.68 16.50 13.80 11.90 10.60 8.90 9.60 -
P/RPS 4.87 10.05 2.21 2.61 3.40 5.04 1.30 141.40%
P/EPS 38.81 72.66 24.00 34.36 63.25 144.01 9.82 150.17%
EY 2.58 1.38 4.17 2.91 1.58 0.69 10.18 -59.98%
DY 0.90 0.00 2.90 0.84 0.94 0.00 7.29 -75.23%
P/NAPS 3.11 2.99 2.61 2.38 2.20 1.73 1.85 41.42%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 26/08/09 27/05/09 18/02/09 21/11/08 -
Price 15.58 16.68 15.30 13.28 11.90 9.95 8.00 -
P/RPS 4.55 10.16 2.45 2.91 3.82 5.63 1.08 161.07%
P/EPS 36.25 73.45 26.60 38.35 71.00 161.00 8.19 169.82%
EY 2.76 1.36 3.76 2.61 1.41 0.62 12.22 -62.94%
DY 0.96 0.00 2.61 0.75 0.84 0.00 8.75 -77.11%
P/NAPS 2.91 3.02 2.89 2.66 2.47 1.93 1.54 52.90%

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