[KLK] QoQ Quarter Result on 30-Sep-2008 [#4]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- 9.02%
YoY- 1.58%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,537,292 1,438,560 1,882,882 2,151,296 2,029,069 1,895,549 1,779,511 -9.30%
PBT 239,341 158,108 147,094 368,396 364,210 340,259 372,616 -25.57%
Tax -40,044 -41,473 -77,599 -95,223 -101,945 -89,560 -69,248 -30.61%
NP 199,297 116,635 69,495 273,173 262,265 250,699 303,368 -24.44%
-
NP to SH 190,244 112,681 65,845 267,502 245,360 236,655 291,136 -24.71%
-
Tax Rate 16.73% 26.23% 52.75% 25.85% 27.99% 26.32% 18.58% -
Total Cost 1,337,995 1,321,925 1,813,387 1,878,123 1,766,804 1,644,850 1,476,143 -6.34%
-
Net Worth 5,315,327 5,133,482 5,487,083 5,537,461 5,239,458 5,069,657 5,143,331 2.21%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 106,503 - 585,693 - 159,758 - -
Div Payout % - 94.52% - 218.95% - 67.51% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 5,315,327 5,133,482 5,487,083 5,537,461 5,239,458 5,069,657 5,143,331 2.21%
NOSH 1,065,195 1,065,037 1,065,453 1,064,896 1,064,930 1,065,054 1,064,871 0.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.96% 8.11% 3.69% 12.70% 12.93% 13.23% 17.05% -
ROE 3.58% 2.20% 1.20% 4.83% 4.68% 4.67% 5.66% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 144.32 135.07 176.72 202.02 190.54 177.98 167.11 -9.32%
EPS 17.86 10.58 6.18 25.12 23.04 22.22 27.34 -24.73%
DPS 0.00 10.00 0.00 55.00 0.00 15.00 0.00 -
NAPS 4.99 4.82 5.15 5.20 4.92 4.76 4.83 2.19%
Adjusted Per Share Value based on latest NOSH - 1,064,896
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 139.88 130.90 171.33 195.75 184.63 172.48 161.92 -9.30%
EPS 17.31 10.25 5.99 24.34 22.33 21.53 26.49 -24.71%
DPS 0.00 9.69 0.00 53.29 0.00 14.54 0.00 -
NAPS 4.8366 4.6711 4.9929 5.0387 4.7675 4.613 4.6801 2.21%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 11.90 10.60 8.90 9.60 17.60 16.20 17.40 -
P/RPS 8.25 7.85 5.04 4.75 9.24 9.10 10.41 -14.37%
P/EPS 66.63 100.19 144.01 38.22 76.39 72.91 63.64 3.11%
EY 1.50 1.00 0.69 2.62 1.31 1.37 1.57 -2.99%
DY 0.00 0.94 0.00 5.73 0.00 0.93 0.00 -
P/NAPS 2.38 2.20 1.73 1.85 3.58 3.40 3.60 -24.12%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 18/02/09 21/11/08 18/08/08 21/05/08 20/02/08 -
Price 13.28 11.90 9.95 8.00 11.90 17.90 18.70 -
P/RPS 9.20 8.81 5.63 3.96 6.25 10.06 11.19 -12.24%
P/EPS 74.36 112.48 161.00 31.85 51.65 80.56 68.40 5.73%
EY 1.34 0.89 0.62 3.14 1.94 1.24 1.46 -5.56%
DY 0.00 0.84 0.00 6.88 0.00 0.84 0.00 -
P/NAPS 2.66 2.47 1.93 1.54 2.42 3.76 3.87 -22.13%

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