[KLK] QoQ Quarter Result on 30-Jun-2009 [#3]

Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 68.83%
YoY- -22.46%
Quarter Report
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,901,301 1,747,716 1,799,574 1,537,292 1,438,560 1,882,882 2,151,296 -7.91%
PBT 299,464 329,470 342,819 239,341 158,108 147,094 368,396 -12.91%
Tax -71,246 -73,867 -85,635 -40,044 -41,473 -77,599 -95,223 -17.59%
NP 228,218 255,603 257,184 199,297 116,635 69,495 273,173 -11.30%
-
NP to SH 215,938 241,816 243,730 190,244 112,681 65,845 267,502 -13.31%
-
Tax Rate 23.79% 22.42% 24.98% 16.73% 26.23% 52.75% 25.85% -
Total Cost 1,673,083 1,492,113 1,542,390 1,337,995 1,321,925 1,813,387 1,878,123 -7.42%
-
Net Worth 5,707,237 5,877,694 5,632,729 5,315,327 5,133,482 5,487,083 5,537,461 2.03%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 159,717 - 319,436 - 106,503 - 585,693 -57.98%
Div Payout % 73.96% - 131.06% - 94.52% - 218.95% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 5,707,237 5,877,694 5,632,729 5,315,327 5,133,482 5,487,083 5,537,461 2.03%
NOSH 1,064,783 1,064,799 1,064,788 1,065,195 1,065,037 1,065,453 1,064,896 -0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.00% 14.62% 14.29% 12.96% 8.11% 3.69% 12.70% -
ROE 3.78% 4.11% 4.33% 3.58% 2.20% 1.20% 4.83% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 178.56 164.14 169.01 144.32 135.07 176.72 202.02 -7.90%
EPS 20.28 22.71 22.89 17.86 10.58 6.18 25.12 -13.30%
DPS 15.00 0.00 30.00 0.00 10.00 0.00 55.00 -57.97%
NAPS 5.36 5.52 5.29 4.99 4.82 5.15 5.20 2.04%
Adjusted Per Share Value based on latest NOSH - 1,065,195
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 173.00 159.03 163.75 139.88 130.90 171.33 195.75 -7.91%
EPS 19.65 22.00 22.18 17.31 10.25 5.99 24.34 -13.30%
DPS 14.53 0.00 29.07 0.00 9.69 0.00 53.29 -57.98%
NAPS 5.1932 5.3483 5.1254 4.8366 4.6711 4.9929 5.0387 2.03%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 16.68 16.50 13.80 11.90 10.60 8.90 9.60 -
P/RPS 9.34 10.05 8.17 8.25 7.85 5.04 4.75 57.01%
P/EPS 82.25 72.66 60.29 66.63 100.19 144.01 38.22 66.76%
EY 1.22 1.38 1.66 1.50 1.00 0.69 2.62 -39.95%
DY 0.90 0.00 2.17 0.00 0.94 0.00 5.73 -70.92%
P/NAPS 3.11 2.99 2.61 2.38 2.20 1.73 1.85 41.42%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 26/08/09 27/05/09 18/02/09 21/11/08 -
Price 15.58 16.68 15.30 13.28 11.90 9.95 8.00 -
P/RPS 8.73 10.16 9.05 9.20 8.81 5.63 3.96 69.46%
P/EPS 76.82 73.45 66.84 74.36 112.48 161.00 31.85 79.94%
EY 1.30 1.36 1.50 1.34 0.89 0.62 3.14 -44.48%
DY 0.96 0.00 1.96 0.00 0.84 0.00 6.88 -73.13%
P/NAPS 2.91 3.02 2.89 2.66 2.47 1.93 1.54 52.90%

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