[KLK] QoQ Cumulative Quarter Result on 31-Mar-2009 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 171.13%
YoY- -66.17%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,747,716 6,658,308 4,858,734 3,321,442 1,882,882 7,855,425 5,704,129 -54.45%
PBT 329,470 887,362 544,543 305,202 147,094 1,445,481 1,077,085 -54.50%
Tax -73,867 -244,751 -159,116 -119,072 -77,599 -355,976 -260,753 -56.76%
NP 255,603 642,611 385,427 186,130 69,495 1,089,505 816,332 -53.79%
-
NP to SH 241,816 612,500 368,770 178,526 65,845 1,040,653 773,151 -53.82%
-
Tax Rate 22.42% 27.58% 29.22% 39.01% 52.75% 24.63% 24.21% -
Total Cost 1,492,113 6,015,697 4,473,307 3,135,312 1,813,387 6,765,920 4,887,797 -54.56%
-
Net Worth 5,877,694 5,634,020 5,313,780 5,134,220 5,487,083 5,537,653 5,239,535 7.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 426,012 106,488 106,519 - 745,453 159,741 -
Div Payout % - 69.55% 28.88% 59.67% - 71.63% 20.66% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 5,877,694 5,634,020 5,313,780 5,134,220 5,487,083 5,537,653 5,239,535 7.94%
NOSH 1,064,799 1,065,032 1,064,885 1,065,190 1,065,453 1,064,933 1,064,946 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.62% 9.65% 7.93% 5.60% 3.69% 13.87% 14.31% -
ROE 4.11% 10.87% 6.94% 3.48% 1.20% 18.79% 14.76% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 164.14 625.17 456.27 311.82 176.72 737.64 535.63 -54.44%
EPS 22.71 57.51 34.63 16.76 6.18 97.72 72.60 -53.82%
DPS 0.00 40.00 10.00 10.00 0.00 70.00 15.00 -
NAPS 5.52 5.29 4.99 4.82 5.15 5.20 4.92 7.95%
Adjusted Per Share Value based on latest NOSH - 1,065,037
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 159.03 605.86 442.11 302.23 171.33 714.79 519.04 -54.45%
EPS 22.00 55.73 33.56 16.24 5.99 94.69 70.35 -53.83%
DPS 0.00 38.76 9.69 9.69 0.00 67.83 14.54 -
NAPS 5.3483 5.1266 4.8352 4.6718 4.9929 5.0389 4.7676 7.94%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 16.50 13.80 11.90 10.60 8.90 9.60 17.60 -
P/RPS 10.05 2.21 2.61 3.40 5.04 1.30 3.29 110.10%
P/EPS 72.66 24.00 34.36 63.25 144.01 9.82 24.24 107.47%
EY 1.38 4.17 2.91 1.58 0.69 10.18 4.13 -51.75%
DY 0.00 2.90 0.84 0.94 0.00 7.29 0.85 -
P/NAPS 2.99 2.61 2.38 2.20 1.73 1.85 3.58 -11.28%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 26/08/09 27/05/09 18/02/09 21/11/08 18/08/08 -
Price 16.68 15.30 13.28 11.90 9.95 8.00 11.90 -
P/RPS 10.16 2.45 2.91 3.82 5.63 1.08 2.22 174.88%
P/EPS 73.45 26.60 38.35 71.00 161.00 8.19 16.39 171.07%
EY 1.36 3.76 2.61 1.41 0.62 12.22 6.10 -63.13%
DY 0.00 2.61 0.75 0.84 0.00 8.75 1.26 -
P/NAPS 3.02 2.89 2.66 2.47 1.93 1.54 2.42 15.86%

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