[KLK] YoY Annualized Quarter Result on 31-Dec-2006 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 43.15%
YoY- -8.3%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 6,990,864 7,531,528 7,118,044 4,687,948 4,054,888 4,301,156 3,970,536 9.87%
PBT 1,317,880 588,376 1,490,464 776,892 850,552 819,404 681,024 11.61%
Tax -295,468 -310,396 -276,992 -153,432 -162,652 -198,608 -196,436 7.03%
NP 1,022,412 277,980 1,213,472 623,460 687,900 620,796 484,588 13.23%
-
NP to SH 967,264 263,380 1,164,544 624,448 680,976 620,796 484,588 12.19%
-
Tax Rate 22.42% 52.75% 18.58% 19.75% 19.12% 24.24% 28.84% -
Total Cost 5,968,452 7,253,548 5,904,572 4,064,488 3,366,988 3,680,360 3,485,948 9.36%
-
Net Worth 5,877,694 5,487,083 5,143,331 4,678,390 4,437,135 4,117,496 3,848,867 7.30%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 5,877,694 5,487,083 5,143,331 4,678,390 4,437,135 4,117,496 3,848,867 7.30%
NOSH 1,064,799 1,065,453 1,064,871 709,922 709,941 709,913 710,123 6.97%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.62% 3.69% 17.05% 13.30% 16.96% 14.43% 12.20% -
ROE 16.46% 4.80% 22.64% 13.35% 15.35% 15.08% 12.59% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 656.54 706.89 668.44 660.35 571.16 605.87 559.13 2.71%
EPS 90.84 24.72 109.36 87.96 95.92 87.44 68.24 4.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.52 5.15 4.83 6.59 6.25 5.80 5.42 0.30%
Adjusted Per Share Value based on latest NOSH - 709,922
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 619.94 667.89 631.22 415.72 359.58 381.42 352.10 9.87%
EPS 85.78 23.36 103.27 55.38 60.39 55.05 42.97 12.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2123 4.8659 4.561 4.1487 3.9348 3.6513 3.4131 7.30%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 16.50 8.90 17.40 13.50 8.40 6.90 6.70 -
P/RPS 2.51 1.26 2.60 2.04 1.47 1.14 1.20 13.07%
P/EPS 18.16 36.00 15.91 15.35 8.76 7.89 9.82 10.77%
EY 5.51 2.78 6.29 6.52 11.42 12.67 10.19 -9.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 1.73 3.60 2.05 1.34 1.19 1.24 15.78%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 18/02/09 20/02/08 14/02/07 22/02/06 23/02/05 18/02/04 -
Price 16.68 9.95 18.70 16.50 9.40 6.25 6.55 -
P/RPS 2.54 1.41 2.80 2.50 1.65 1.03 1.17 13.77%
P/EPS 18.36 40.25 17.10 18.76 9.80 7.15 9.60 11.40%
EY 5.45 2.48 5.85 5.33 10.20 13.99 10.42 -10.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 1.93 3.87 2.50 1.50 1.08 1.21 16.45%

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