[KLK] QoQ Cumulative Quarter Result on 30-Sep-2009 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 66.09%
YoY- -41.14%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 5,475,985 3,649,017 1,747,716 6,658,308 4,858,734 3,321,442 1,882,882 104.14%
PBT 949,545 628,934 329,470 887,362 544,543 305,202 147,094 247.88%
Tax -209,437 -145,113 -73,867 -244,751 -159,116 -119,072 -77,599 94.20%
NP 740,108 483,821 255,603 642,611 385,427 186,130 69,495 386.15%
-
NP to SH 701,295 457,754 241,816 612,500 368,770 178,526 65,845 386.18%
-
Tax Rate 22.06% 23.07% 22.42% 27.58% 29.22% 39.01% 52.75% -
Total Cost 4,735,877 3,165,196 1,492,113 6,015,697 4,473,307 3,135,312 1,813,387 89.97%
-
Net Worth 5,761,588 5,708,612 5,877,694 5,634,020 5,313,780 5,134,220 5,487,083 3.31%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 159,748 159,755 - 426,012 106,488 106,519 - -
Div Payout % 22.78% 34.90% - 69.55% 28.88% 59.67% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 5,761,588 5,708,612 5,877,694 5,634,020 5,313,780 5,134,220 5,487,083 3.31%
NOSH 1,064,988 1,065,039 1,064,799 1,065,032 1,064,885 1,065,190 1,065,453 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 13.52% 13.26% 14.62% 9.65% 7.93% 5.60% 3.69% -
ROE 12.17% 8.02% 4.11% 10.87% 6.94% 3.48% 1.20% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 514.18 342.62 164.14 625.17 456.27 311.82 176.72 104.20%
EPS 65.85 42.98 22.71 57.51 34.63 16.76 6.18 386.32%
DPS 15.00 15.00 0.00 40.00 10.00 10.00 0.00 -
NAPS 5.41 5.36 5.52 5.29 4.99 4.82 5.15 3.34%
Adjusted Per Share Value based on latest NOSH - 1,064,788
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 498.28 332.03 159.03 605.86 442.11 302.23 171.33 104.14%
EPS 63.81 41.65 22.00 55.73 33.56 16.24 5.99 386.24%
DPS 14.54 14.54 0.00 38.76 9.69 9.69 0.00 -
NAPS 5.2426 5.1944 5.3483 5.1266 4.8352 4.6718 4.9929 3.31%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 16.42 16.68 16.50 13.80 11.90 10.60 8.90 -
P/RPS 3.19 4.87 10.05 2.21 2.61 3.40 5.04 -26.34%
P/EPS 24.94 38.81 72.66 24.00 34.36 63.25 144.01 -69.03%
EY 4.01 2.58 1.38 4.17 2.91 1.58 0.69 224.28%
DY 0.91 0.90 0.00 2.90 0.84 0.94 0.00 -
P/NAPS 3.04 3.11 2.99 2.61 2.38 2.20 1.73 45.76%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 26/05/10 24/02/10 24/11/09 26/08/09 27/05/09 18/02/09 -
Price 16.90 15.58 16.68 15.30 13.28 11.90 9.95 -
P/RPS 3.29 4.55 10.16 2.45 2.91 3.82 5.63 -30.17%
P/EPS 25.66 36.25 73.45 26.60 38.35 71.00 161.00 -70.70%
EY 3.90 2.76 1.36 3.76 2.61 1.41 0.62 241.90%
DY 0.89 0.96 0.00 2.61 0.75 0.84 0.00 -
P/NAPS 3.12 2.91 3.02 2.89 2.66 2.47 1.93 37.86%

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