[KLK] YoY Annualized Quarter Result on 31-Mar-2009 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 35.57%
YoY- -66.17%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 11,094,762 9,582,674 7,298,034 6,642,884 7,350,120 4,413,704 3,740,942 19.84%
PBT 1,549,614 1,792,224 1,257,868 610,404 1,425,750 731,378 629,462 16.18%
Tax -372,718 -363,684 -290,226 -238,144 -317,616 -162,386 -133,870 18.59%
NP 1,176,896 1,428,540 967,642 372,260 1,108,134 568,992 495,592 15.49%
-
NP to SH 1,111,786 1,356,080 915,508 357,052 1,055,582 565,618 491,738 14.54%
-
Tax Rate 24.05% 20.29% 23.07% 39.01% 22.28% 22.20% 21.27% -
Total Cost 9,917,866 8,154,134 6,330,392 6,270,624 6,241,986 3,844,712 3,245,350 20.44%
-
Net Worth 7,007,233 6,357,623 5,708,612 5,134,220 5,069,179 4,567,961 4,259,930 8.64%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 319,478 319,478 319,511 213,038 319,486 212,958 141,997 14.45%
Div Payout % 28.74% 23.56% 34.90% 59.67% 30.27% 37.65% 28.88% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 7,007,233 6,357,623 5,708,612 5,134,220 5,069,179 4,567,961 4,259,930 8.64%
NOSH 1,064,929 1,064,928 1,065,039 1,065,190 1,064,953 1,064,792 709,988 6.98%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.61% 14.91% 13.26% 5.60% 15.08% 12.89% 13.25% -
ROE 15.87% 21.33% 16.04% 6.95% 20.82% 12.38% 11.54% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,041.83 899.84 685.24 623.63 690.18 414.51 526.90 12.02%
EPS 104.40 127.34 85.96 33.52 99.12 53.12 46.18 14.54%
DPS 30.00 30.00 30.00 20.00 30.00 20.00 20.00 6.98%
NAPS 6.58 5.97 5.36 4.82 4.76 4.29 6.00 1.54%
Adjusted Per Share Value based on latest NOSH - 1,065,037
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,009.54 871.96 664.07 604.46 668.81 401.62 340.40 19.84%
EPS 101.16 123.39 83.30 32.49 96.05 51.47 44.74 14.55%
DPS 29.07 29.07 29.07 19.38 29.07 19.38 12.92 14.45%
NAPS 6.3761 5.785 5.1944 4.6718 4.6126 4.1565 3.8762 8.64%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 24.60 21.20 16.68 10.60 16.20 12.00 9.40 -
P/RPS 2.36 2.36 2.43 1.70 2.35 2.89 1.78 4.80%
P/EPS 23.56 16.65 19.40 31.62 16.34 22.59 13.57 9.62%
EY 4.24 6.01 5.15 3.16 6.12 4.43 7.37 -8.79%
DY 1.22 1.42 1.80 1.89 1.85 1.67 2.13 -8.86%
P/NAPS 3.74 3.55 3.11 2.20 3.40 2.80 1.57 15.55%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 25/05/11 26/05/10 27/05/09 21/05/08 23/05/07 24/05/06 -
Price 22.16 21.50 15.58 11.90 17.90 13.50 10.00 -
P/RPS 2.13 2.39 2.27 1.91 2.59 3.26 1.90 1.92%
P/EPS 21.23 16.88 18.12 35.50 18.06 25.41 14.44 6.62%
EY 4.71 5.92 5.52 2.82 5.54 3.93 6.93 -6.22%
DY 1.35 1.40 1.93 1.68 1.68 1.48 2.00 -6.33%
P/NAPS 3.37 3.60 2.91 2.47 3.76 3.15 1.67 12.40%

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