[KLK] QoQ Annualized Quarter Result on 31-Mar-2008 [#2]

Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -9.36%
YoY- 86.62%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 7,531,528 7,855,425 7,605,505 7,350,120 7,118,044 5,067,627 4,744,761 35.88%
PBT 588,376 1,445,481 1,436,113 1,425,750 1,490,464 886,458 745,849 -14.56%
Tax -310,396 -355,976 -347,670 -317,616 -276,992 -172,009 -156,448 57.56%
NP 277,980 1,089,505 1,088,442 1,108,134 1,213,472 714,449 589,401 -39.27%
-
NP to SH 263,380 1,040,653 1,030,868 1,055,582 1,164,544 694,154 574,424 -40.39%
-
Tax Rate 52.75% 24.63% 24.21% 22.28% 18.58% 19.40% 20.98% -
Total Cost 7,253,548 6,765,920 6,517,062 6,241,986 5,904,572 4,353,178 4,155,360 44.73%
-
Net Worth 5,487,083 5,537,653 5,239,536 5,069,179 5,143,331 4,920,207 4,654,325 11.54%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 745,453 212,989 319,486 - 532,490 142,008 -
Div Payout % - 71.63% 20.66% 30.27% - 76.71% 24.72% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 5,487,083 5,537,653 5,239,536 5,069,179 5,143,331 4,920,207 4,654,325 11.54%
NOSH 1,065,453 1,064,933 1,064,946 1,064,953 1,064,871 1,064,980 1,065,063 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.69% 13.87% 14.31% 15.08% 17.05% 14.10% 12.42% -
ROE 4.80% 18.79% 19.67% 20.82% 22.64% 14.11% 12.34% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 706.89 737.64 714.17 690.18 668.44 475.84 445.49 35.85%
EPS 24.72 97.72 96.80 99.12 109.36 65.18 53.93 -40.41%
DPS 0.00 70.00 20.00 30.00 0.00 50.00 13.33 -
NAPS 5.15 5.20 4.92 4.76 4.83 4.62 4.37 11.51%
Adjusted Per Share Value based on latest NOSH - 1,065,054
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 685.32 714.79 692.05 668.81 647.69 461.12 431.74 35.88%
EPS 23.97 94.69 93.80 96.05 105.97 63.16 52.27 -40.39%
DPS 0.00 67.83 19.38 29.07 0.00 48.45 12.92 -
NAPS 4.9929 5.0389 4.7676 4.6126 4.6801 4.477 4.2351 11.54%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 8.90 9.60 17.60 16.20 17.40 13.20 12.90 -
P/RPS 1.26 1.30 2.46 2.35 2.60 2.77 2.90 -42.48%
P/EPS 36.00 9.82 18.18 16.34 15.91 20.25 23.92 31.16%
EY 2.78 10.18 5.50 6.12 6.29 4.94 4.18 -23.71%
DY 0.00 7.29 1.14 1.85 0.00 3.79 1.03 -
P/NAPS 1.73 1.85 3.58 3.40 3.60 2.86 2.95 -29.82%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 21/11/08 18/08/08 21/05/08 20/02/08 20/11/07 22/08/07 -
Price 9.95 8.00 11.90 17.90 18.70 16.30 11.60 -
P/RPS 1.41 1.08 1.67 2.59 2.80 3.43 2.60 -33.37%
P/EPS 40.25 8.19 12.29 18.06 17.10 25.01 21.51 51.56%
EY 2.48 12.22 8.13 5.54 5.85 4.00 4.65 -34.10%
DY 0.00 8.75 1.68 1.68 0.00 3.07 1.15 -
P/NAPS 1.93 1.54 2.42 3.76 3.87 3.53 2.65 -18.97%

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