[KLK] QoQ Cumulative Quarter Result on 30-Sep-2001 [#4]

Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Sep-2001 [#4]
Profit Trend
QoQ- 40.08%
YoY- -69.68%
Quarter Report
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,768,522 1,157,013 631,527 2,041,614 1,521,732 1,063,345 585,491 109.38%
PBT 238,299 163,119 94,458 106,559 68,011 49,397 71,905 122.77%
Tax -50,520 -37,100 -17,782 -45,359 -24,323 -20,205 -14,792 127.30%
NP 187,779 126,019 76,676 61,200 43,688 29,192 57,113 121.59%
-
NP to SH 187,779 126,019 76,676 61,200 43,688 29,192 57,113 121.59%
-
Tax Rate 21.20% 22.74% 18.83% 42.57% 35.76% 40.90% 20.57% -
Total Cost 1,580,743 1,030,994 554,851 1,980,414 1,478,044 1,034,153 528,378 108.04%
-
Net Worth 3,386,411 3,294,243 3,244,530 3,194,895 3,168,267 3,167,793 3,260,555 2.56%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 42,597 - 106,496 - 42,616 - -
Div Payout % - 33.80% - 174.01% - 145.99% - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 3,386,411 3,294,243 3,244,530 3,194,895 3,168,267 3,167,793 3,260,555 2.56%
NOSH 709,939 709,966 709,962 709,976 710,373 710,267 710,360 -0.03%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 10.62% 10.89% 12.14% 3.00% 2.87% 2.75% 9.75% -
ROE 5.55% 3.83% 2.36% 1.92% 1.38% 0.92% 1.75% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 249.11 162.97 88.95 287.56 214.22 149.71 82.42 109.46%
EPS 26.45 17.75 10.80 8.62 6.15 4.11 8.04 121.68%
DPS 0.00 6.00 0.00 15.00 0.00 6.00 0.00 -
NAPS 4.77 4.64 4.57 4.50 4.46 4.46 4.59 2.60%
Adjusted Per Share Value based on latest NOSH - 708,987
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 160.92 105.28 57.46 185.77 138.47 96.76 53.28 109.36%
EPS 17.09 11.47 6.98 5.57 3.98 2.66 5.20 121.53%
DPS 0.00 3.88 0.00 9.69 0.00 3.88 0.00 -
NAPS 3.0814 2.9975 2.9523 2.9071 2.8829 2.8825 2.9669 2.56%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 6.50 5.80 5.30 5.00 4.84 4.80 4.54 -
P/RPS 2.61 3.56 5.96 1.74 2.26 3.21 5.51 -39.31%
P/EPS 24.57 32.68 49.07 58.00 78.70 116.79 56.47 -42.66%
EY 4.07 3.06 2.04 1.72 1.27 0.86 1.77 74.47%
DY 0.00 1.03 0.00 3.00 0.00 1.25 0.00 -
P/NAPS 1.36 1.25 1.16 1.11 1.09 1.08 0.99 23.64%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 22/08/02 16/05/02 26/02/02 26/11/01 22/08/01 23/05/01 21/02/01 -
Price 6.80 6.70 5.40 5.15 5.30 4.62 4.50 -
P/RPS 2.73 4.11 6.07 1.79 2.47 3.09 5.46 -37.08%
P/EPS 25.71 37.75 50.00 59.74 86.18 112.41 55.97 -40.55%
EY 3.89 2.65 2.00 1.67 1.16 0.89 1.79 68.01%
DY 0.00 0.90 0.00 2.91 0.00 1.30 0.00 -
P/NAPS 1.43 1.44 1.18 1.14 1.19 1.04 0.98 28.73%

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