[KLK] YoY Quarter Result on 30-Jun-2007 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 16.82%
YoY- 37.24%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,826,968 1,537,292 2,029,069 1,351,719 1,008,744 927,237 978,205 10.96%
PBT 320,611 239,341 364,210 193,698 147,588 127,984 129,842 16.25%
Tax -64,324 -40,044 -101,945 -36,143 -39,013 -34,665 -35,814 10.24%
NP 256,287 199,297 262,265 157,555 108,575 93,319 94,028 18.18%
-
NP to SH 243,541 190,244 245,360 148,009 107,846 91,591 94,028 17.18%
-
Tax Rate 20.06% 16.73% 27.99% 18.66% 26.43% 27.09% 27.58% -
Total Cost 1,570,681 1,337,995 1,766,804 1,194,164 900,169 833,918 884,177 10.04%
-
Net Worth 5,761,070 5,315,327 5,239,458 4,653,232 4,259,881 4,081,204 3,849,182 6.94%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 5,761,070 5,315,327 5,239,458 4,653,232 4,259,881 4,081,204 3,849,182 6.94%
NOSH 1,064,892 1,065,195 1,064,930 1,064,812 709,980 709,774 710,181 6.98%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 14.03% 12.96% 12.93% 11.66% 10.76% 10.06% 9.61% -
ROE 4.23% 3.58% 4.68% 3.18% 2.53% 2.24% 2.44% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 171.56 144.32 190.54 126.94 142.08 130.64 137.74 3.72%
EPS 22.87 17.86 23.04 13.90 10.13 12.90 13.24 9.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.41 4.99 4.92 4.37 6.00 5.75 5.42 -0.03%
Adjusted Per Share Value based on latest NOSH - 1,064,812
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 162.01 136.33 179.94 119.87 89.45 82.23 86.75 10.96%
EPS 21.60 16.87 21.76 13.13 9.56 8.12 8.34 17.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1088 4.7136 4.6463 4.1264 3.7776 3.6192 3.4134 6.94%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 16.42 11.90 17.60 12.90 9.75 6.85 6.45 -
P/RPS 9.57 8.25 9.24 10.16 6.86 5.24 4.68 12.65%
P/EPS 71.80 66.63 76.39 92.81 64.19 53.08 48.72 6.67%
EY 1.39 1.50 1.31 1.08 1.56 1.88 2.05 -6.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 2.38 3.58 2.95 1.63 1.19 1.19 16.91%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 26/08/09 18/08/08 22/08/07 23/08/06 30/08/05 25/08/04 -
Price 16.90 13.28 11.90 11.60 11.50 7.20 6.30 -
P/RPS 9.85 9.20 6.25 9.14 8.09 5.51 4.57 13.64%
P/EPS 73.90 74.36 51.65 83.45 75.71 55.80 47.58 7.61%
EY 1.35 1.34 1.94 1.20 1.32 1.79 2.10 -7.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 2.66 2.42 2.65 1.92 1.25 1.16 17.91%

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