[KLK] QoQ Quarter Result on 31-Dec-2008 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -75.39%
YoY- -77.38%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,799,574 1,537,292 1,438,560 1,882,882 2,151,296 2,029,069 1,895,549 -3.40%
PBT 342,819 239,341 158,108 147,094 368,396 364,210 340,259 0.50%
Tax -85,635 -40,044 -41,473 -77,599 -95,223 -101,945 -89,560 -2.94%
NP 257,184 199,297 116,635 69,495 273,173 262,265 250,699 1.71%
-
NP to SH 243,730 190,244 112,681 65,845 267,502 245,360 236,655 1.98%
-
Tax Rate 24.98% 16.73% 26.23% 52.75% 25.85% 27.99% 26.32% -
Total Cost 1,542,390 1,337,995 1,321,925 1,813,387 1,878,123 1,766,804 1,644,850 -4.19%
-
Net Worth 5,632,729 5,315,327 5,133,482 5,487,083 5,537,461 5,239,458 5,069,657 7.26%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 319,436 - 106,503 - 585,693 - 159,758 58.64%
Div Payout % 131.06% - 94.52% - 218.95% - 67.51% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 5,632,729 5,315,327 5,133,482 5,487,083 5,537,461 5,239,458 5,069,657 7.26%
NOSH 1,064,788 1,065,195 1,065,037 1,065,453 1,064,896 1,064,930 1,065,054 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.29% 12.96% 8.11% 3.69% 12.70% 12.93% 13.23% -
ROE 4.33% 3.58% 2.20% 1.20% 4.83% 4.68% 4.67% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 169.01 144.32 135.07 176.72 202.02 190.54 177.98 -3.38%
EPS 22.89 17.86 10.58 6.18 25.12 23.04 22.22 1.99%
DPS 30.00 0.00 10.00 0.00 55.00 0.00 15.00 58.67%
NAPS 5.29 4.99 4.82 5.15 5.20 4.92 4.76 7.28%
Adjusted Per Share Value based on latest NOSH - 1,065,453
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 159.58 136.33 127.57 166.97 190.77 179.94 168.09 -3.40%
EPS 21.61 16.87 9.99 5.84 23.72 21.76 20.99 1.95%
DPS 28.33 0.00 9.44 0.00 51.94 0.00 14.17 58.63%
NAPS 4.995 4.7136 4.5523 4.8659 4.9105 4.6463 4.4957 7.26%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 13.80 11.90 10.60 8.90 9.60 17.60 16.20 -
P/RPS 8.17 8.25 7.85 5.04 4.75 9.24 9.10 -6.92%
P/EPS 60.29 66.63 100.19 144.01 38.22 76.39 72.91 -11.89%
EY 1.66 1.50 1.00 0.69 2.62 1.31 1.37 13.64%
DY 2.17 0.00 0.94 0.00 5.73 0.00 0.93 75.83%
P/NAPS 2.61 2.38 2.20 1.73 1.85 3.58 3.40 -16.14%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 27/05/09 18/02/09 21/11/08 18/08/08 21/05/08 -
Price 15.30 13.28 11.90 9.95 8.00 11.90 17.90 -
P/RPS 9.05 9.20 8.81 5.63 3.96 6.25 10.06 -6.80%
P/EPS 66.84 74.36 112.48 161.00 31.85 51.65 80.56 -11.69%
EY 1.50 1.34 0.89 0.62 3.14 1.94 1.24 13.51%
DY 1.96 0.00 0.84 0.00 6.88 0.00 0.84 75.83%
P/NAPS 2.89 2.66 2.47 1.93 1.54 2.42 3.76 -16.07%

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