[KLK] QoQ Annualized Quarter Result on 30-Jun-2008 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Jun-2008 [#3]
Profit Trend
QoQ- -2.34%
YoY- 79.46%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 6,642,884 7,531,528 7,855,425 7,605,505 7,350,120 7,118,044 5,067,627 19.75%
PBT 610,404 588,376 1,445,481 1,436,113 1,425,750 1,490,464 886,458 -22.00%
Tax -238,144 -310,396 -355,976 -347,670 -317,616 -276,992 -172,009 24.19%
NP 372,260 277,980 1,089,505 1,088,442 1,108,134 1,213,472 714,449 -35.22%
-
NP to SH 357,052 263,380 1,040,653 1,030,868 1,055,582 1,164,544 694,154 -35.77%
-
Tax Rate 39.01% 52.75% 24.63% 24.21% 22.28% 18.58% 19.40% -
Total Cost 6,270,624 7,253,548 6,765,920 6,517,062 6,241,986 5,904,572 4,353,178 27.51%
-
Net Worth 5,134,220 5,487,083 5,537,653 5,239,536 5,069,179 5,143,331 4,920,207 2.87%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 213,038 - 745,453 212,989 319,486 - 532,490 -45.67%
Div Payout % 59.67% - 71.63% 20.66% 30.27% - 76.71% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 5,134,220 5,487,083 5,537,653 5,239,536 5,069,179 5,143,331 4,920,207 2.87%
NOSH 1,065,190 1,065,453 1,064,933 1,064,946 1,064,953 1,064,871 1,064,980 0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.60% 3.69% 13.87% 14.31% 15.08% 17.05% 14.10% -
ROE 6.95% 4.80% 18.79% 19.67% 20.82% 22.64% 14.11% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 623.63 706.89 737.64 714.17 690.18 668.44 475.84 19.73%
EPS 33.52 24.72 97.72 96.80 99.12 109.36 65.18 -35.78%
DPS 20.00 0.00 70.00 20.00 30.00 0.00 50.00 -45.68%
NAPS 4.82 5.15 5.20 4.92 4.76 4.83 4.62 2.86%
Adjusted Per Share Value based on latest NOSH - 1,064,930
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 589.08 667.89 696.61 674.45 651.80 631.22 449.39 19.75%
EPS 31.66 23.36 92.28 91.42 93.61 103.27 61.56 -35.78%
DPS 18.89 0.00 66.11 18.89 28.33 0.00 47.22 -45.67%
NAPS 4.553 4.8659 4.9107 4.6464 4.4953 4.561 4.3632 2.87%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 10.60 8.90 9.60 17.60 16.20 17.40 13.20 -
P/RPS 1.70 1.26 1.30 2.46 2.35 2.60 2.77 -27.76%
P/EPS 31.62 36.00 9.82 18.18 16.34 15.91 20.25 34.55%
EY 3.16 2.78 10.18 5.50 6.12 6.29 4.94 -25.73%
DY 1.89 0.00 7.29 1.14 1.85 0.00 3.79 -37.08%
P/NAPS 2.20 1.73 1.85 3.58 3.40 3.60 2.86 -16.03%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 18/02/09 21/11/08 18/08/08 21/05/08 20/02/08 20/11/07 -
Price 11.90 9.95 8.00 11.90 17.90 18.70 16.30 -
P/RPS 1.91 1.41 1.08 1.67 2.59 2.80 3.43 -32.29%
P/EPS 35.50 40.25 8.19 12.29 18.06 17.10 25.01 26.27%
EY 2.82 2.48 12.22 8.13 5.54 5.85 4.00 -20.77%
DY 1.68 0.00 8.75 1.68 1.68 0.00 3.07 -33.07%
P/NAPS 2.47 1.93 1.54 2.42 3.76 3.87 3.53 -21.16%

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