[KLK] QoQ Cumulative Quarter Result on 30-Jun-2006 [#3]

Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 43.86%
YoY- 12.05%
Quarter Report
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,206,852 1,171,987 3,916,649 2,879,215 1,870,471 1,013,722 3,789,897 -30.29%
PBT 365,689 194,223 588,554 462,319 314,731 212,638 585,807 -26.97%
Tax -81,193 -38,358 -148,568 -105,948 -66,935 -40,663 -159,305 -36.22%
NP 284,496 155,865 439,986 356,371 247,796 171,975 426,502 -23.67%
-
NP to SH 282,809 156,112 436,230 353,715 245,869 170,244 421,315 -23.35%
-
Tax Rate 22.20% 19.75% 25.24% 22.92% 21.27% 19.12% 27.19% -
Total Cost 1,922,356 1,016,122 3,476,663 2,522,844 1,622,675 841,747 3,363,395 -31.15%
-
Net Worth 4,567,961 4,678,390 2,996,241 4,259,915 4,259,930 4,437,135 4,245,696 5.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 106,479 - 355,004 70,998 70,998 - 283,993 -48.03%
Div Payout % 37.65% - 81.38% 20.07% 28.88% - 67.41% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 4,567,961 4,678,390 2,996,241 4,259,915 4,259,930 4,437,135 4,245,696 5.00%
NOSH 1,064,792 709,922 710,009 709,985 709,988 709,941 709,982 31.05%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.89% 13.30% 11.23% 12.38% 13.25% 16.96% 11.25% -
ROE 6.19% 3.34% 14.56% 8.30% 5.77% 3.84% 9.92% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 207.26 165.09 551.63 405.53 263.45 142.79 533.80 -46.80%
EPS 26.56 21.99 40.96 33.21 23.09 23.98 59.34 -41.51%
DPS 10.00 0.00 50.00 10.00 10.00 0.00 40.00 -60.34%
NAPS 4.29 6.59 4.22 6.00 6.00 6.25 5.98 -19.87%
Adjusted Per Share Value based on latest NOSH - 709,980
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 200.81 106.64 356.39 261.99 170.20 92.24 344.85 -30.29%
EPS 25.73 14.21 39.69 32.19 22.37 15.49 38.34 -23.36%
DPS 9.69 0.00 32.30 6.46 6.46 0.00 25.84 -48.02%
NAPS 4.1565 4.257 2.7264 3.8762 3.8762 4.0375 3.8633 5.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 12.00 13.50 10.90 9.75 9.40 8.40 7.75 -
P/RPS 5.79 8.18 1.98 2.40 3.57 5.88 1.45 151.90%
P/EPS 45.18 61.39 17.74 19.57 27.14 35.03 13.06 128.90%
EY 2.21 1.63 5.64 5.11 3.68 2.85 7.66 -56.37%
DY 0.83 0.00 4.59 1.03 1.06 0.00 5.16 -70.45%
P/NAPS 2.80 2.05 2.58 1.63 1.57 1.34 1.30 66.85%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 14/02/07 22/11/06 23/08/06 24/05/06 22/02/06 23/11/05 -
Price 13.50 16.50 13.90 11.50 10.00 9.40 8.00 -
P/RPS 6.51 9.99 2.52 2.84 3.80 6.58 1.50 166.30%
P/EPS 50.83 75.03 22.62 23.08 28.88 39.20 13.48 142.45%
EY 1.97 1.33 4.42 4.33 3.46 2.55 7.42 -58.72%
DY 0.74 0.00 3.60 0.87 1.00 0.00 5.00 -72.05%
P/NAPS 3.15 2.50 3.29 1.92 1.67 1.50 1.34 76.88%

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