[KLK] YoY Quarter Result on 30-Sep-2010 [#4]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 27.72%
YoY- 27.62%
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 2,414,800 2,419,628 2,999,658 2,014,641 1,799,574 2,151,296 1,509,056 8.14%
PBT 332,707 472,770 599,249 433,287 342,819 368,396 327,071 0.28%
Tax -62,292 -42,432 -123,379 -106,125 -85,635 -95,223 -54,673 2.19%
NP 270,415 430,338 475,870 327,162 257,184 273,173 272,398 -0.12%
-
NP to SH 258,005 422,266 460,614 311,045 243,730 267,502 263,336 -0.33%
-
Tax Rate 18.72% 8.98% 20.59% 24.49% 24.98% 25.85% 16.72% -
Total Cost 2,144,385 1,989,290 2,523,788 1,687,479 1,542,390 1,878,123 1,236,658 9.59%
-
Net Worth 7,529,307 7,113,970 7,071,622 6,005,798 5,632,729 5,537,461 4,919,580 7.34%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 372,737 532,482 745,502 479,186 319,436 585,693 425,937 -2.19%
Div Payout % 144.47% 126.10% 161.85% 154.06% 131.06% 218.95% 161.75% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 7,529,307 7,113,970 7,071,622 6,005,798 5,632,729 5,537,461 4,919,580 7.34%
NOSH 1,064,965 1,064,965 1,065,003 1,064,857 1,064,788 1,064,896 1,064,844 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.20% 17.79% 15.86% 16.24% 14.29% 12.70% 18.05% -
ROE 3.43% 5.94% 6.51% 5.18% 4.33% 4.83% 5.35% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 226.75 227.20 281.66 189.19 169.01 202.02 141.72 8.14%
EPS 24.20 39.65 43.25 29.21 22.89 25.12 24.73 -0.36%
DPS 35.00 50.00 70.00 45.00 30.00 55.00 40.00 -2.19%
NAPS 7.07 6.68 6.64 5.64 5.29 5.20 4.62 7.34%
Adjusted Per Share Value based on latest NOSH - 1,064,857
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 214.14 214.57 266.01 178.66 159.58 190.77 133.82 8.14%
EPS 22.88 37.45 40.85 27.58 21.61 23.72 23.35 -0.33%
DPS 33.05 47.22 66.11 42.49 28.33 51.94 37.77 -2.19%
NAPS 6.6769 6.3086 6.271 5.3259 4.995 4.9105 4.3626 7.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 22.60 22.06 21.10 17.00 13.80 9.60 13.20 -
P/RPS 9.97 9.71 7.49 8.99 8.17 4.75 9.31 1.14%
P/EPS 93.29 55.64 48.79 58.20 60.29 38.22 53.38 9.74%
EY 1.07 1.80 2.05 1.72 1.66 2.62 1.87 -8.87%
DY 1.55 2.27 3.32 2.65 2.17 5.73 3.03 -10.56%
P/NAPS 3.20 3.30 3.18 3.01 2.61 1.85 2.86 1.88%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 21/11/12 23/11/11 29/11/10 24/11/09 21/11/08 20/11/07 -
Price 24.00 20.56 21.38 19.98 15.30 8.00 16.30 -
P/RPS 10.58 9.05 7.59 10.56 9.05 3.96 11.50 -1.37%
P/EPS 99.06 51.85 49.43 68.40 66.84 31.85 65.91 7.01%
EY 1.01 1.93 2.02 1.46 1.50 3.14 1.52 -6.57%
DY 1.46 2.43 3.27 2.25 1.96 6.88 2.45 -8.25%
P/NAPS 3.39 3.08 3.22 3.54 2.89 1.54 3.53 -0.67%

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