[KLK] QoQ Cumulative Quarter Result on 31-Dec-2007 [#1]

Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- -58.06%
YoY- 86.49%
Quarter Report
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 7,855,425 5,704,129 3,675,060 1,779,511 5,067,627 3,558,571 2,206,852 132.59%
PBT 1,445,481 1,077,085 712,875 372,616 886,458 559,387 365,689 149.37%
Tax -355,976 -260,753 -158,808 -69,248 -172,009 -117,336 -81,193 167.15%
NP 1,089,505 816,332 554,067 303,368 714,449 442,051 284,496 144.17%
-
NP to SH 1,040,653 773,151 527,791 291,136 694,154 430,818 282,809 137.78%
-
Tax Rate 24.63% 24.21% 22.28% 18.58% 19.40% 20.98% 22.20% -
Total Cost 6,765,920 4,887,797 3,120,993 1,476,143 4,353,178 3,116,520 1,922,356 130.85%
-
Net Worth 5,537,653 5,239,535 5,069,179 5,143,331 4,920,207 4,654,325 4,567,961 13.65%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 745,453 159,741 159,743 - 532,490 106,506 106,479 264.66%
Div Payout % 71.63% 20.66% 30.27% - 76.71% 24.72% 37.65% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 5,537,653 5,239,535 5,069,179 5,143,331 4,920,207 4,654,325 4,567,961 13.65%
NOSH 1,064,933 1,064,946 1,064,953 1,064,871 1,064,980 1,065,063 1,064,792 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.87% 14.31% 15.08% 17.05% 14.10% 12.42% 12.89% -
ROE 18.79% 14.76% 10.41% 5.66% 14.11% 9.26% 6.19% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 737.64 535.63 345.09 167.11 475.84 334.12 207.26 132.56%
EPS 97.72 72.60 49.56 27.34 65.18 40.45 26.56 137.76%
DPS 70.00 15.00 15.00 0.00 50.00 10.00 10.00 264.63%
NAPS 5.20 4.92 4.76 4.83 4.62 4.37 4.29 13.64%
Adjusted Per Share Value based on latest NOSH - 1,064,871
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 696.61 505.83 325.90 157.80 449.39 315.57 195.70 132.59%
EPS 92.28 68.56 46.80 25.82 61.56 38.20 25.08 137.76%
DPS 66.11 14.17 14.17 0.00 47.22 9.44 9.44 264.74%
NAPS 4.9107 4.6464 4.4953 4.561 4.3632 4.1274 4.0508 13.65%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 9.60 17.60 16.20 17.40 13.20 12.90 12.00 -
P/RPS 1.30 3.29 4.69 10.41 2.77 3.86 5.79 -62.95%
P/EPS 9.82 24.24 32.69 63.64 20.25 31.89 45.18 -63.74%
EY 10.18 4.13 3.06 1.57 4.94 3.14 2.21 176.07%
DY 7.29 0.85 0.93 0.00 3.79 0.78 0.83 324.01%
P/NAPS 1.85 3.58 3.40 3.60 2.86 2.95 2.80 -24.08%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 18/08/08 21/05/08 20/02/08 20/11/07 22/08/07 23/05/07 -
Price 8.00 11.90 17.90 18.70 16.30 11.60 13.50 -
P/RPS 1.08 2.22 5.19 11.19 3.43 3.47 6.51 -69.70%
P/EPS 8.19 16.39 36.12 68.40 25.01 28.68 50.83 -70.29%
EY 12.22 6.10 2.77 1.46 4.00 3.49 1.97 236.48%
DY 8.75 1.26 0.84 0.00 3.07 0.86 0.74 416.69%
P/NAPS 1.54 2.42 3.76 3.87 3.53 2.65 3.15 -37.85%

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