[KLK] QoQ Quarter Result on 30-Sep-2009 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 28.11%
YoY- -8.89%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,826,968 1,901,301 1,747,716 1,799,574 1,537,292 1,438,560 1,882,882 -1.99%
PBT 320,611 299,464 329,470 342,819 239,341 158,108 147,094 68.34%
Tax -64,324 -71,246 -73,867 -85,635 -40,044 -41,473 -77,599 -11.78%
NP 256,287 228,218 255,603 257,184 199,297 116,635 69,495 139.26%
-
NP to SH 243,541 215,938 241,816 243,730 190,244 112,681 65,845 139.73%
-
Tax Rate 20.06% 23.79% 22.42% 24.98% 16.73% 26.23% 52.75% -
Total Cost 1,570,681 1,673,083 1,492,113 1,542,390 1,337,995 1,321,925 1,813,387 -9.15%
-
Net Worth 5,761,070 5,707,237 5,877,694 5,632,729 5,315,327 5,133,482 5,487,083 3.31%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 159,717 - 319,436 - 106,503 - -
Div Payout % - 73.96% - 131.06% - 94.52% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 5,761,070 5,707,237 5,877,694 5,632,729 5,315,327 5,133,482 5,487,083 3.31%
NOSH 1,064,892 1,064,783 1,064,799 1,064,788 1,065,195 1,065,037 1,065,453 -0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.03% 12.00% 14.62% 14.29% 12.96% 8.11% 3.69% -
ROE 4.23% 3.78% 4.11% 4.33% 3.58% 2.20% 1.20% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 171.56 178.56 164.14 169.01 144.32 135.07 176.72 -1.96%
EPS 22.87 20.28 22.71 22.89 17.86 10.58 6.18 139.82%
DPS 0.00 15.00 0.00 30.00 0.00 10.00 0.00 -
NAPS 5.41 5.36 5.52 5.29 4.99 4.82 5.15 3.34%
Adjusted Per Share Value based on latest NOSH - 1,064,788
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 166.24 173.00 159.03 163.75 139.88 130.90 171.33 -1.99%
EPS 22.16 19.65 22.00 22.18 17.31 10.25 5.99 139.77%
DPS 0.00 14.53 0.00 29.07 0.00 9.69 0.00 -
NAPS 5.2422 5.1932 5.3483 5.1254 4.8366 4.6711 4.9929 3.31%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 16.42 16.68 16.50 13.80 11.90 10.60 8.90 -
P/RPS 9.57 9.34 10.05 8.17 8.25 7.85 5.04 53.51%
P/EPS 71.80 82.25 72.66 60.29 66.63 100.19 144.01 -37.20%
EY 1.39 1.22 1.38 1.66 1.50 1.00 0.69 59.71%
DY 0.00 0.90 0.00 2.17 0.00 0.94 0.00 -
P/NAPS 3.04 3.11 2.99 2.61 2.38 2.20 1.73 45.76%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 26/05/10 24/02/10 24/11/09 26/08/09 27/05/09 18/02/09 -
Price 16.90 15.58 16.68 15.30 13.28 11.90 9.95 -
P/RPS 9.85 8.73 10.16 9.05 9.20 8.81 5.63 45.34%
P/EPS 73.90 76.82 73.45 66.84 74.36 112.48 161.00 -40.58%
EY 1.35 1.30 1.36 1.50 1.34 0.89 0.62 68.23%
DY 0.00 0.96 0.00 1.96 0.00 0.84 0.00 -
P/NAPS 3.12 2.91 3.02 2.89 2.66 2.47 1.93 37.86%

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