[KLK] QoQ TTM Result on 30-Jun-2008 [#3]

Stock

[KLK] KUALA LUMPUR KEPONG BHD

Announcement Date

18-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Sep-2008

Quarter

30-Jun-2008 [#3]

Profit Trend

QoQ- 10.37%

YoY- 101.91%

Quarter Report

KLK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	7,501,807	7,958,796	7,855,425	7,213,185	6,535,835	5,675,151	5,067,627	29.85%
YoY %	-5.74%	1.32%	8.90%	10.36%	15.17%	11.99%	-	-
Horiz. %	148.03%	157.05%	155.01%	142.34%	128.97%	111.99%	100.00%	-
PBT	1,037,808	1,219,959	1,445,481	1,404,156	1,233,644	1,064,851	886,458	11.07%
YoY %	-14.93%	-15.60%	2.94%	13.82%	15.85%	20.12%	-	-
Horiz. %	117.07%	137.62%	163.06%	158.40%	139.17%	120.12%	100.00%	-
Tax	-316,240	-364,327	-355,976	-315,426	-249,624	-202,899	-172,009	50.02%
YoY %	13.20%	-2.35%	-12.86%	-26.36%	-23.03%	-17.96%	-	-
Horiz. %	183.85%	211.81%	206.95%	183.38%	145.12%	117.96%	100.00%	-
NP	721,568	855,632	1,089,505	1,088,730	984,020	861,952	714,449	0.66%
YoY %	-15.67%	-21.47%	0.07%	10.64%	14.16%	20.65%	-	-
Horiz. %	101.00%	119.76%	152.50%	152.39%	137.73%	120.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	691,388	815,362	1,040,653	1,036,487	939,136	829,178	694,154	-0.26%
YoY %	-15.20%	-21.65%	0.40%	10.37%	13.26%	19.45%	-	-
Horiz. %	99.60%	117.46%	149.92%	149.32%	135.29%	119.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.47%	29.86%	24.63%	22.46%	20.23%	19.05%	19.40%	-
YoY %	2.04%	21.23%	9.66%	11.02%	6.19%	-1.80%	-	-
Horiz. %	157.06%	153.92%	126.96%	115.77%	104.28%	98.20%	100.00%	-
Total Cost	6,780,239	7,103,164	6,765,920	6,124,455	5,551,815	4,813,199	4,353,178	34.33%
YoY %	-4.55%	4.98%	10.47%	10.31%	15.35%	10.57%	-	-
Horiz. %	155.75%	163.17%	155.42%	140.69%	127.53%	110.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,133,482	5,487,083	5,537,461	5,239,458	5,069,657	5,143,331	4,919,580	2.87%
YoY %	-6.44%	-0.91%	5.69%	3.35%	-1.43%	4.55%	-	-
Horiz. %	104.35%	111.54%	112.56%	106.50%	103.05%	104.55%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	692,196	745,451	745,451	585,695	585,695	532,405	532,405	19.10%
YoY %	-7.14%	0.00%	27.28%	0.00%	10.01%	0.00%	-	-
Horiz. %	130.01%	140.02%	140.02%	110.01%	110.01%	100.00%	100.00%	-
Div Payout %	100.12%	91.43%	71.63%	56.51%	62.37%	64.21%	76.70%	-
YoY %	9.50%	27.64%	26.76%	-9.40%	-2.87%	-16.28%	-	-
Horiz. %	130.53%	119.20%	93.39%	73.68%	81.32%	83.72%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	5,133,482	5,487,083	5,537,461	5,239,458	5,069,657	5,143,331	4,919,580	2.87%
YoY %	-6.44%	-0.91%	5.69%	3.35%	-1.43%	4.55%	-	-
Horiz. %	104.35%	111.54%	112.56%	106.50%	103.05%	104.55%	100.00%	-
NOSH	1,065,037	1,065,453	1,064,896	1,064,930	1,065,054	1,064,871	1,064,844	0.01%
YoY %	-0.04%	0.05%	-0.00%	-0.01%	0.02%	0.00%	-	-
Horiz. %	100.02%	100.06%	100.00%	100.01%	100.02%	100.00%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	9.62%	10.75%	13.87%	15.09%	15.06%	15.19%	14.10%	-
YoY %	-10.51%	-22.49%	-8.08%	0.20%	-0.86%	7.73%	-	-
Horiz. %	68.23%	76.24%	98.37%	107.02%	106.81%	107.73%	100.00%	-
ROE	13.47%	14.86%	18.79%	19.78%	18.52%	16.12%	14.11%	-
YoY %	-9.35%	-20.92%	-5.01%	6.80%	14.89%	14.25%	-	-
Horiz. %	95.46%	105.32%	133.17%	140.18%	131.25%	114.25%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	704.37	746.99	737.67	677.34	613.66	532.94	475.90	29.84%
YoY %	-5.71%	1.26%	8.91%	10.38%	15.15%	11.99%	-	-
Horiz. %	148.01%	156.96%	155.01%	142.33%	128.95%	111.99%	100.00%	-
EPS	64.92	76.53	97.72	97.33	88.18	77.87	65.19	-0.27%
YoY %	-15.17%	-21.68%	0.40%	10.38%	13.24%	19.45%	-	-
Horiz. %	99.59%	117.40%	149.90%	149.30%	135.27%	119.45%	100.00%	-
DPS	65.00	70.00	70.00	55.00	55.00	50.00	50.00	19.09%
YoY %	-7.14%	0.00%	27.27%	0.00%	10.00%	0.00%	-	-
Horiz. %	130.00%	140.00%	140.00%	110.00%	110.00%	100.00%	100.00%	-
NAPS	4.82	5.15	5.20	4.92	4.76	4.83	4.62	2.86%
YoY %	-6.41%	-0.96%	5.69%	3.36%	-1.45%	4.55%	-	-
Horiz. %	104.33%	111.47%	112.55%	106.49%	103.03%	104.55%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,064,930
RPS	665.25	705.78	696.61	639.66	579.59	503.26	449.39	29.85%
YoY %	-5.74%	1.32%	8.90%	10.36%	15.17%	11.99%	-	-
Horiz. %	148.03%	157.05%	155.01%	142.34%	128.97%	111.99%	100.00%	-
EPS	61.31	72.31	92.28	91.91	83.28	73.53	61.56	-0.27%
YoY %	-15.21%	-21.64%	0.40%	10.36%	13.26%	19.44%	-	-
Horiz. %	99.59%	117.46%	149.90%	149.30%	135.28%	119.44%	100.00%	-
DPS	61.38	66.11	66.11	51.94	51.94	47.21	47.21	19.10%
YoY %	-7.15%	0.00%	27.28%	0.00%	10.02%	0.00%	-	-
Horiz. %	130.01%	140.03%	140.03%	110.02%	110.02%	100.00%	100.00%	-
NAPS	4.5523	4.8659	4.9105	4.6463	4.4957	4.561	4.3626	2.87%
YoY %	-6.44%	-0.91%	5.69%	3.35%	-1.43%	4.55%	-	-
Horiz. %	104.35%	111.54%	112.56%	106.50%	103.05%	104.55%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	10.60	8.90	9.60	17.60	16.20	17.40	13.20	-
P/RPS	1.50	1.19	1.30	2.60	2.64	3.26	2.77	-33.53%
YoY %	26.05%	-8.46%	-50.00%	-1.52%	-19.02%	17.69%	-	-
Horiz. %	54.15%	42.96%	46.93%	93.86%	95.31%	117.69%	100.00%	-
P/EPS	16.33	11.63	9.82	18.08	18.37	22.35	20.25	-13.35%
YoY %	40.41%	18.43%	-45.69%	-1.58%	-17.81%	10.37%	-	-
Horiz. %	80.64%	57.43%	48.49%	89.28%	90.72%	110.37%	100.00%	-
EY	6.12	8.60	10.18	5.53	5.44	4.48	4.94	15.33%
YoY %	-28.84%	-15.52%	84.09%	1.65%	21.43%	-9.31%	-	-
Horiz. %	123.89%	174.09%	206.07%	111.94%	110.12%	90.69%	100.00%	-
DY	6.13	7.87	7.29	3.13	3.40	2.87	3.79	37.74%
YoY %	-22.11%	7.96%	132.91%	-7.94%	18.47%	-24.27%	-	-
Horiz. %	161.74%	207.65%	192.35%	82.59%	89.71%	75.73%	100.00%	-
P/NAPS	2.20	1.73	1.85	3.58	3.40	3.60	2.86	-16.03%
YoY %	27.17%	-6.49%	-48.32%	5.29%	-5.56%	25.87%	-	-
Horiz. %	76.92%	60.49%	64.69%	125.17%	118.88%	125.87%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/05/09	18/02/09	21/11/08	18/08/08	21/05/08	20/02/08	20/11/07	-
Price	11.90	9.95	8.00	11.90	17.90	18.70	16.30	-
P/RPS	1.69	1.33	1.08	1.76	2.92	3.51	3.43	-37.59%
YoY %	27.07%	23.15%	-38.64%	-39.73%	-16.81%	2.33%	-	-
Horiz. %	49.27%	38.78%	31.49%	51.31%	85.13%	102.33%	100.00%	-
P/EPS	18.33	13.00	8.19	12.23	20.30	24.02	25.00	-18.67%
YoY %	41.00%	58.73%	-33.03%	-39.75%	-15.49%	-3.92%	-	-
Horiz. %	73.32%	52.00%	32.76%	48.92%	81.20%	96.08%	100.00%	-
EY	5.46	7.69	12.22	8.18	4.93	4.16	4.00	23.02%
YoY %	-29.00%	-37.07%	49.39%	65.92%	18.51%	4.00%	-	-
Horiz. %	136.50%	192.25%	305.50%	204.50%	123.25%	104.00%	100.00%	-
DY	5.46	7.04	8.75	4.62	3.07	2.67	3.07	46.74%
YoY %	-22.44%	-19.54%	89.39%	50.49%	14.98%	-13.03%	-	-
Horiz. %	177.85%	229.32%	285.02%	150.49%	100.00%	86.97%	100.00%	-
P/NAPS	2.47	1.93	1.54	2.42	3.76	3.87	3.53	-21.16%
YoY %	27.98%	25.32%	-36.36%	-35.64%	-2.84%	9.63%	-	-
Horiz. %	69.97%	54.67%	43.63%	68.56%	106.52%	109.63%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos