[KLK] QoQ Cumulative Quarter Result on 31-Dec-2008 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -93.67%
YoY- -77.38%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 6,658,308 4,858,734 3,321,442 1,882,882 7,855,425 5,704,129 3,675,060 48.56%
PBT 887,362 544,543 305,202 147,094 1,445,481 1,077,085 712,875 15.70%
Tax -244,751 -159,116 -119,072 -77,599 -355,976 -260,753 -158,808 33.38%
NP 642,611 385,427 186,130 69,495 1,089,505 816,332 554,067 10.37%
-
NP to SH 612,500 368,770 178,526 65,845 1,040,653 773,151 527,791 10.42%
-
Tax Rate 27.58% 29.22% 39.01% 52.75% 24.63% 24.21% 22.28% -
Total Cost 6,015,697 4,473,307 3,135,312 1,813,387 6,765,920 4,887,797 3,120,993 54.81%
-
Net Worth 5,634,020 5,313,780 5,134,220 5,487,083 5,537,653 5,239,535 5,069,179 7.29%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 426,012 106,488 106,519 - 745,453 159,741 159,743 92.19%
Div Payout % 69.55% 28.88% 59.67% - 71.63% 20.66% 30.27% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 5,634,020 5,313,780 5,134,220 5,487,083 5,537,653 5,239,535 5,069,179 7.29%
NOSH 1,065,032 1,064,885 1,065,190 1,065,453 1,064,933 1,064,946 1,064,953 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.65% 7.93% 5.60% 3.69% 13.87% 14.31% 15.08% -
ROE 10.87% 6.94% 3.48% 1.20% 18.79% 14.76% 10.41% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 625.17 456.27 311.82 176.72 737.64 535.63 345.09 48.55%
EPS 57.51 34.63 16.76 6.18 97.72 72.60 49.56 10.41%
DPS 40.00 10.00 10.00 0.00 70.00 15.00 15.00 92.18%
NAPS 5.29 4.99 4.82 5.15 5.20 4.92 4.76 7.28%
Adjusted Per Share Value based on latest NOSH - 1,065,453
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 605.86 442.11 302.23 171.33 714.79 519.04 334.40 48.56%
EPS 55.73 33.56 16.24 5.99 94.69 70.35 48.03 10.41%
DPS 38.76 9.69 9.69 0.00 67.83 14.54 14.54 92.14%
NAPS 5.1266 4.8352 4.6718 4.9929 5.0389 4.7676 4.6126 7.29%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 13.80 11.90 10.60 8.90 9.60 17.60 16.20 -
P/RPS 2.21 2.61 3.40 5.04 1.30 3.29 4.69 -39.41%
P/EPS 24.00 34.36 63.25 144.01 9.82 24.24 32.69 -18.60%
EY 4.17 2.91 1.58 0.69 10.18 4.13 3.06 22.89%
DY 2.90 0.84 0.94 0.00 7.29 0.85 0.93 113.29%
P/NAPS 2.61 2.38 2.20 1.73 1.85 3.58 3.40 -16.14%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 27/05/09 18/02/09 21/11/08 18/08/08 21/05/08 -
Price 15.30 13.28 11.90 9.95 8.00 11.90 17.90 -
P/RPS 2.45 2.91 3.82 5.63 1.08 2.22 5.19 -39.34%
P/EPS 26.60 38.35 71.00 161.00 8.19 16.39 36.12 -18.43%
EY 3.76 2.61 1.41 0.62 12.22 6.10 2.77 22.57%
DY 2.61 0.75 0.84 0.00 8.75 1.26 0.84 112.78%
P/NAPS 2.89 2.66 2.47 1.93 1.54 2.42 3.76 -16.07%

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