[KLK] YoY TTM Result on 31-Mar-2007 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 12.1%
YoY- 6.79%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 6,985,883 7,501,807 6,535,835 4,253,030 3,693,990 3,923,051 3,768,373 10.83%
PBT 1,211,094 1,037,808 1,233,644 639,512 593,352 589,673 596,125 12.53%
Tax -270,792 -316,240 -249,624 -162,826 -144,449 -164,457 -191,061 5.98%
NP 940,302 721,568 984,020 476,686 448,903 425,216 405,064 15.06%
-
NP to SH 891,728 691,388 939,136 473,170 443,091 425,216 405,064 14.04%
-
Tax Rate 22.36% 30.47% 20.23% 25.46% 24.34% 27.89% 32.05% -
Total Cost 6,045,581 6,780,239 5,551,815 3,776,344 3,245,087 3,497,835 3,363,309 10.26%
-
Net Worth 5,707,237 5,133,482 5,069,657 4,567,480 4,260,563 3,548,951 3,847,772 6.78%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 479,153 692,196 585,695 390,512 312,375 213,030 177,493 17.99%
Div Payout % 53.73% 100.12% 62.37% 82.53% 70.50% 50.10% 43.82% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 5,707,237 5,133,482 5,069,657 4,567,480 4,260,563 3,548,951 3,847,772 6.78%
NOSH 1,064,783 1,065,037 1,065,054 1,064,680 710,093 709,790 709,921 6.98%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 13.46% 9.62% 15.06% 11.21% 12.15% 10.84% 10.75% -
ROE 15.62% 13.47% 18.52% 10.36% 10.40% 11.98% 10.53% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 656.09 704.37 613.66 399.47 520.21 552.71 530.82 3.59%
EPS 83.75 64.92 88.18 44.44 62.40 59.91 57.06 6.60%
DPS 45.00 65.00 55.00 36.68 44.00 30.00 25.00 10.28%
NAPS 5.36 4.82 4.76 4.29 6.00 5.00 5.42 -0.18%
Adjusted Per Share Value based on latest NOSH - 1,064,680
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 635.67 682.61 594.71 387.00 336.13 356.97 342.90 10.82%
EPS 81.14 62.91 85.45 43.06 40.32 38.69 36.86 14.04%
DPS 43.60 62.98 53.29 35.53 28.42 19.38 16.15 17.99%
NAPS 5.1932 4.6711 4.613 4.1561 3.8768 3.2293 3.5012 6.78%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 16.68 10.60 16.20 12.00 9.40 6.60 7.20 -
P/RPS 2.54 1.50 2.64 3.00 1.81 1.19 1.36 10.96%
P/EPS 19.92 16.33 18.37 27.00 15.06 11.02 12.62 7.90%
EY 5.02 6.12 5.44 3.70 6.64 9.08 7.92 -7.31%
DY 2.70 6.13 3.40 3.06 4.68 4.55 3.47 -4.09%
P/NAPS 3.11 2.20 3.40 2.80 1.57 1.32 1.33 15.20%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 21/05/08 23/05/07 24/05/06 18/05/05 17/05/04 -
Price 15.58 11.90 17.90 13.50 10.00 6.55 6.25 -
P/RPS 2.37 1.69 2.92 3.38 1.92 1.19 1.18 12.31%
P/EPS 18.60 18.33 20.30 30.38 16.03 10.93 10.95 9.22%
EY 5.38 5.46 4.93 3.29 6.24 9.15 9.13 -8.43%
DY 2.89 5.46 3.07 2.72 4.40 4.58 4.00 -5.27%
P/NAPS 2.91 2.47 3.76 3.15 1.67 1.31 1.15 16.72%

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