[KLK] YoY TTM Result on 30-Jun-2016 [#3]

Announcement Date
17-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- 0.47%
YoY- 64.26%
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 15,922,460 19,373,306 20,383,215 15,894,932 12,496,048 10,766,633 9,152,153 9.66%
PBT 747,380 1,327,992 1,313,371 1,700,826 1,140,706 1,411,786 1,339,830 -9.26%
Tax -187,935 -361,619 -110,535 -244,207 -257,155 -283,478 -212,937 -2.05%
NP 559,445 966,373 1,202,836 1,456,619 883,551 1,128,308 1,126,893 -11.01%
-
NP to SH 543,986 893,952 1,138,063 1,403,422 854,376 1,078,958 1,082,004 -10.82%
-
Tax Rate 25.15% 27.23% 8.42% 14.36% 22.54% 20.08% 15.89% -
Total Cost 15,363,015 18,406,933 19,180,379 14,438,313 11,612,497 9,638,325 8,025,260 11.42%
-
Net Worth 10,489,912 11,235,388 11,341,884 9,808,334 8,775,317 7,763,599 7,156,569 6.57%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 159,744 532,482 532,482 479,234 585,731 532,482 692,227 -21.67%
Div Payout % 29.37% 59.57% 46.79% 34.15% 68.56% 49.35% 63.98% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 10,489,912 11,235,388 11,341,884 9,808,334 8,775,317 7,763,599 7,156,569 6.57%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 1,064,965 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.51% 4.99% 5.90% 9.16% 7.07% 10.48% 12.31% -
ROE 5.19% 7.96% 10.03% 14.31% 9.74% 13.90% 15.12% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1,495.11 1,819.15 1,913.98 1,492.53 1,173.38 1,010.98 859.38 9.66%
EPS 51.08 83.94 106.86 131.78 80.23 101.31 101.60 -10.82%
DPS 15.00 50.00 50.00 45.00 55.00 50.00 65.00 -21.67%
NAPS 9.85 10.55 10.65 9.21 8.24 7.29 6.72 6.57%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1,411.98 1,718.00 1,807.56 1,409.54 1,108.13 954.77 811.60 9.66%
EPS 48.24 79.27 100.92 124.45 75.76 95.68 95.95 -10.82%
DPS 14.17 47.22 47.22 42.50 51.94 47.22 61.39 -21.67%
NAPS 9.3023 9.9634 10.0578 8.6979 7.7818 6.8847 6.3464 6.57%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 24.56 24.16 24.88 23.26 21.40 24.20 21.72 -
P/RPS 1.64 1.33 1.30 1.56 1.82 2.39 2.53 -6.96%
P/EPS 48.08 28.78 23.28 17.65 26.67 23.89 21.38 14.45%
EY 2.08 3.47 4.30 5.67 3.75 4.19 4.68 -12.63%
DY 0.61 2.07 2.01 1.93 2.57 2.07 2.99 -23.26%
P/NAPS 2.49 2.29 2.34 2.53 2.60 3.32 3.23 -4.24%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 14/08/18 15/08/17 17/08/16 19/08/15 20/08/14 20/08/13 -
Price 23.82 24.86 24.68 23.22 20.22 23.86 21.24 -
P/RPS 1.59 1.37 1.29 1.56 1.72 2.36 2.47 -7.07%
P/EPS 46.63 29.62 23.09 17.62 25.20 23.55 20.91 14.29%
EY 2.14 3.38 4.33 5.68 3.97 4.25 4.78 -12.53%
DY 0.63 2.01 2.03 1.94 2.72 2.10 3.06 -23.14%
P/NAPS 2.42 2.36 2.32 2.52 2.45 3.27 3.16 -4.34%

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