[KLK] YoY Cumulative Quarter Result on 31-Mar-2008 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- 81.29%
YoY- 86.62%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 4,791,337 3,649,017 3,321,442 3,675,060 2,206,852 1,870,471 1,966,378 15.99%
PBT 896,112 628,934 305,202 712,875 365,689 314,731 307,186 19.52%
Tax -181,842 -145,113 -119,072 -158,808 -81,193 -66,935 -83,093 13.93%
NP 714,270 483,821 186,130 554,067 284,496 247,796 224,093 21.30%
-
NP to SH 678,040 457,754 178,526 527,791 282,809 245,869 224,093 20.25%
-
Tax Rate 20.29% 23.07% 39.01% 22.28% 22.20% 21.27% 27.05% -
Total Cost 4,077,067 3,165,196 3,135,312 3,120,993 1,922,356 1,622,675 1,742,285 15.21%
-
Net Worth 6,357,623 5,708,612 5,134,220 5,069,179 4,567,961 4,259,930 3,549,385 10.19%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 159,739 159,755 106,519 159,743 106,479 70,998 42,592 24.63%
Div Payout % 23.56% 34.90% 59.67% 30.27% 37.65% 28.88% 19.01% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 6,357,623 5,708,612 5,134,220 5,069,179 4,567,961 4,259,930 3,549,385 10.19%
NOSH 1,064,928 1,065,039 1,065,190 1,064,953 1,064,792 709,988 709,877 6.98%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 14.91% 13.26% 5.60% 15.08% 12.89% 13.25% 11.40% -
ROE 10.66% 8.02% 3.48% 10.41% 6.19% 5.77% 6.31% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 449.92 342.62 311.82 345.09 207.26 263.45 277.00 8.41%
EPS 63.67 42.98 16.76 49.56 26.56 23.09 31.56 12.40%
DPS 15.00 15.00 10.00 15.00 10.00 10.00 6.00 16.49%
NAPS 5.97 5.36 4.82 4.76 4.29 6.00 5.00 2.99%
Adjusted Per Share Value based on latest NOSH - 1,065,054
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 424.89 323.59 294.54 325.90 195.70 165.87 174.38 15.99%
EPS 60.13 40.59 15.83 46.80 25.08 21.80 19.87 20.25%
DPS 14.17 14.17 9.45 14.17 9.44 6.30 3.78 24.62%
NAPS 5.6379 5.0623 4.553 4.4953 4.0508 3.7777 3.1475 10.19%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 21.20 16.68 10.60 16.20 12.00 9.40 6.60 -
P/RPS 4.71 4.87 3.40 4.69 5.79 3.57 2.38 12.04%
P/EPS 33.30 38.81 63.25 32.69 45.18 27.14 20.91 8.06%
EY 3.00 2.58 1.58 3.06 2.21 3.68 4.78 -7.46%
DY 0.71 0.90 0.94 0.93 0.83 1.06 0.91 -4.05%
P/NAPS 3.55 3.11 2.20 3.40 2.80 1.57 1.32 17.91%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 26/05/10 27/05/09 21/05/08 23/05/07 24/05/06 18/05/05 -
Price 21.50 15.58 11.90 17.90 13.50 10.00 6.55 -
P/RPS 4.78 4.55 3.82 5.19 6.51 3.80 2.36 12.47%
P/EPS 33.77 36.25 71.00 36.12 50.83 28.88 20.75 8.45%
EY 2.96 2.76 1.41 2.77 1.97 3.46 4.82 -7.80%
DY 0.70 0.96 0.84 0.84 0.74 1.00 0.92 -4.45%
P/NAPS 3.60 2.91 2.47 3.76 3.15 1.67 1.31 18.34%

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