[KLCCP] QoQ TTM Result on 30-Sep-2008 [#2]

Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -3.47%
YoY- -57.93%
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 870,869 866,476 860,673 851,645 849,473 843,039 829,020 3.34%
PBT 1,039,540 1,032,204 923,915 916,002 912,359 904,414 2,156,315 -38.54%
Tax -199,114 -195,421 -221,090 -222,224 -193,452 -191,156 -423,152 -39.53%
NP 840,426 836,783 702,825 693,778 718,907 713,258 1,733,163 -38.30%
-
NP to SH 538,113 535,650 437,889 430,545 446,039 441,575 1,030,319 -35.17%
-
Tax Rate 19.15% 18.93% 23.93% 24.26% 21.20% 21.14% 19.62% -
Total Cost 30,443 29,693 157,848 157,867 130,566 129,781 -904,143 -
-
Net Worth 4,140,198 4,072,797 3,710,437 3,698,823 3,698,831 3,643,678 3,351,772 15.13%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 98,079 98,079 106,776 106,776 116,108 116,108 112,078 -8.51%
Div Payout % 18.23% 18.31% 24.38% 24.80% 26.03% 26.29% 10.88% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 4,140,198 4,072,797 3,710,437 3,698,823 3,698,831 3,643,678 3,351,772 15.13%
NOSH 934,582 934,127 934,619 934,046 934,048 934,276 933,641 0.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 96.50% 96.57% 81.66% 81.46% 84.63% 84.61% 209.06% -
ROE 13.00% 13.15% 11.80% 11.64% 12.06% 12.12% 30.74% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 93.18 92.76 92.09 91.18 90.95 90.23 88.79 3.27%
EPS 57.58 57.34 46.85 46.09 47.75 47.26 110.35 -35.21%
DPS 10.50 10.50 11.43 11.43 12.43 12.43 12.00 -8.52%
NAPS 4.43 4.36 3.97 3.96 3.96 3.90 3.59 15.06%
Adjusted Per Share Value based on latest NOSH - 934,046
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 93.21 92.74 92.12 91.15 90.92 90.23 88.73 3.34%
EPS 57.59 57.33 46.87 46.08 47.74 47.26 110.27 -35.17%
DPS 10.50 10.50 11.43 11.43 12.43 12.43 12.00 -8.52%
NAPS 4.4312 4.3591 3.9713 3.9588 3.9588 3.8998 3.5874 15.13%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.26 3.00 2.80 2.70 2.72 2.92 3.50 -
P/RPS 3.50 3.23 3.04 2.96 2.99 3.24 3.94 -7.59%
P/EPS 5.66 5.23 5.98 5.86 5.70 6.18 3.17 47.22%
EY 17.66 19.11 16.73 17.07 17.56 16.19 31.53 -32.07%
DY 3.22 3.50 4.08 4.23 4.57 4.26 3.43 -4.12%
P/NAPS 0.74 0.69 0.71 0.68 0.69 0.75 0.97 -16.52%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 03/08/09 12/05/09 26/02/09 27/11/08 20/08/08 24/06/08 28/02/08 -
Price 3.18 3.20 2.90 2.72 2.85 2.80 3.26 -
P/RPS 3.41 3.45 3.15 2.98 3.13 3.10 3.67 -4.78%
P/EPS 5.52 5.58 6.19 5.90 5.97 5.92 2.95 51.90%
EY 18.11 17.92 16.16 16.95 16.76 16.88 33.85 -34.12%
DY 3.30 3.28 3.94 4.20 4.36 4.44 3.68 -7.01%
P/NAPS 0.72 0.73 0.73 0.69 0.72 0.72 0.91 -14.46%

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