[KLK] YoY Annualized Quarter Result on 31-Dec-2005 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 61.63%
YoY- 9.69%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 7,531,528 7,118,044 4,687,948 4,054,888 4,301,156 3,970,536 3,511,428 13.54%
PBT 588,376 1,490,464 776,892 850,552 819,404 681,024 669,488 -2.12%
Tax -310,396 -276,992 -153,432 -162,652 -198,608 -196,436 -156,684 12.05%
NP 277,980 1,213,472 623,460 687,900 620,796 484,588 512,804 -9.69%
-
NP to SH 263,380 1,164,544 624,448 680,976 620,796 484,588 512,804 -10.50%
-
Tax Rate 52.75% 18.58% 19.75% 19.12% 24.24% 28.84% 23.40% -
Total Cost 7,253,548 5,904,572 4,064,488 3,366,988 3,680,360 3,485,948 2,998,624 15.84%
-
Net Worth 5,487,083 5,143,331 4,678,390 4,437,135 4,117,496 3,848,867 3,485,420 7.84%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 5,487,083 5,143,331 4,678,390 4,437,135 4,117,496 3,848,867 3,485,420 7.84%
NOSH 1,065,453 1,064,871 709,922 709,941 709,913 710,123 709,861 6.99%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.69% 17.05% 13.30% 16.96% 14.43% 12.20% 14.60% -
ROE 4.80% 22.64% 13.35% 15.35% 15.08% 12.59% 14.71% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 706.89 668.44 660.35 571.16 605.87 559.13 494.66 6.12%
EPS 24.72 109.36 87.96 95.92 87.44 68.24 72.24 -16.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.15 4.83 6.59 6.25 5.80 5.42 4.91 0.79%
Adjusted Per Share Value based on latest NOSH - 709,941
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 667.89 631.22 415.72 359.58 381.42 352.10 311.39 13.54%
EPS 23.36 103.27 55.38 60.39 55.05 42.97 45.47 -10.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8659 4.561 4.1487 3.9348 3.6513 3.4131 3.0908 7.84%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 8.90 17.40 13.50 8.40 6.90 6.70 6.50 -
P/RPS 1.26 2.60 2.04 1.47 1.14 1.20 1.31 -0.64%
P/EPS 36.00 15.91 15.35 8.76 7.89 9.82 9.00 25.96%
EY 2.78 6.29 6.52 11.42 12.67 10.19 11.11 -20.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 3.60 2.05 1.34 1.19 1.24 1.32 4.60%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 18/02/09 20/02/08 14/02/07 22/02/06 23/02/05 18/02/04 26/02/03 -
Price 9.95 18.70 16.50 9.40 6.25 6.55 6.20 -
P/RPS 1.41 2.80 2.50 1.65 1.03 1.17 1.25 2.02%
P/EPS 40.25 17.10 18.76 9.80 7.15 9.60 8.58 29.35%
EY 2.48 5.85 5.33 10.20 13.99 10.42 11.65 -22.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 3.87 2.50 1.50 1.08 1.21 1.26 7.35%

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