[KLK] YoY 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- 71.13%
YoY- -52.39%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
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 2,624,204 2,368,357 1,901,301 1,438,560 1,895,549 1,034,865 856,749 20.48%
PBT 311,602 503,833 299,464 158,108 340,259 171,466 102,093 20.41%
Tax -80,964 -107,015 -71,246 -41,473 -89,560 -42,835 -26,272 20.61%
NP 230,638 396,818 228,218 116,635 250,699 128,631 75,821 20.35%
-
NP to SH 214,908 373,854 215,938 112,681 236,655 126,697 75,625 18.99%
-
Tax Rate 25.98% 21.24% 23.79% 26.23% 26.32% 24.98% 25.73% -
Total Cost 2,393,566 1,971,539 1,673,083 1,321,925 1,644,850 906,234 780,928 20.50%
-
Net Worth 7,007,474 6,358,713 5,707,237 5,133,482 5,069,657 4,567,480 4,260,563 8.63%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 159,744 159,766 159,717 106,503 159,758 106,468 71,009 14.45%
Div Payout % 74.33% 42.74% 73.96% 94.52% 67.51% 84.03% 93.90% -
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 7,007,474 6,358,713 5,707,237 5,133,482 5,069,657 4,567,480 4,260,563 8.63%
NOSH 1,064,965 1,065,111 1,064,783 1,065,037 1,065,054 1,064,680 710,093 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 8.79% 16.75% 12.00% 8.11% 13.23% 12.43% 8.85% -
ROE 3.07% 5.88% 3.78% 2.20% 4.67% 2.77% 1.78% -
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 246.41 222.36 178.56 135.07 177.98 97.20 120.65 12.62%
EPS 20.18 35.10 20.28 10.58 22.22 11.90 7.10 18.99%
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 232.71 210.02 168.60 127.57 168.09 91.77 75.98 20.48%
EPS 19.06 33.15 19.15 9.99 20.99 11.24 6.71 18.98%
DPS 14.17 14.17 14.16 9.44 14.17 9.44 6.30 14.45%
NAPS 6.2141 5.6388 5.0611 4.5523 4.4957 4.0504 3.7782 8.63%
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 9.98 9.53 9.34 7.85 9.10 12.35 7.79 4.21%
P/EPS 121.90 60.40 82.25 100.19 72.91 100.84 88.26 5.52%
EY 0.82 1.66 1.22 1.00 1.37 0.99 1.13 -5.19%
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 8.99 9.67 8.73 8.81 10.06 13.89 8.29 1.35%
P/EPS 109.81 61.25 76.82 112.48 80.56 113.45 93.90 2.64%
EY 0.91 1.63 1.30 0.89 1.24 0.88 1.06 -2.50%
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