[KLK] YoY Cumulative 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- 171.13%
YoY- -66.17%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 5,547,381 4,791,337 3,649,017 3,321,442 3,675,060 2,206,852 1,870,471 19.84%
PBT 774,807 896,112 628,934 305,202 712,875 365,689 314,731 16.18%
Tax -186,359 -181,842 -145,113 -119,072 -158,808 -81,193 -66,935 18.59%
NP 588,448 714,270 483,821 186,130 554,067 284,496 247,796 15.49%
-
NP to SH 555,893 678,040 457,754 178,526 527,791 282,809 245,869 14.54%
-
Tax Rate 24.05% 20.29% 23.07% 39.01% 22.28% 22.20% 21.27% -
Total Cost 4,958,933 4,077,067 3,165,196 3,135,312 3,120,993 1,922,356 1,622,675 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 159,739 159,739 159,755 106,519 159,743 106,479 70,998 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 7.93% 10.66% 8.02% 3.48% 10.41% 6.19% 5.77% -
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 520.92 449.92 342.62 311.82 345.09 207.26 263.45 12.02%
EPS 52.20 63.67 42.98 16.76 49.56 26.56 23.09 14.54%
DPS 15.00 15.00 15.00 10.00 15.00 10.00 10.00 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 491.93 424.89 323.59 294.54 325.90 195.70 165.87 19.84%
EPS 49.30 60.13 40.59 15.83 46.80 25.08 21.80 14.55%
DPS 14.17 14.17 14.17 9.45 14.17 9.44 6.30 14.45%
NAPS 6.2139 5.6379 5.0623 4.553 4.4953 4.0508 3.7777 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 4.72 4.71 4.87 3.40 4.69 5.79 3.57 4.75%
P/EPS 47.13 33.30 38.81 63.25 32.69 45.18 27.14 9.62%
EY 2.12 3.00 2.58 1.58 3.06 2.21 3.68 -8.77%
DY 0.61 0.71 0.90 0.94 0.93 0.83 1.06 -8.79%
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 4.25 4.78 4.55 3.82 5.19 6.51 3.80 1.88%
P/EPS 42.45 33.77 36.25 71.00 36.12 50.83 28.88 6.62%
EY 2.36 2.96 2.76 1.41 2.77 1.97 3.46 -6.17%
DY 0.68 0.70 0.96 0.84 0.84 0.74 1.00 -6.21%
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