[KLK] QoQ Quarter Result on 31-Dec-2009 [#1]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -0.79%
YoY- 267.25%
Quarter Report
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,014,641 1,826,968 1,901,301 1,747,716 1,799,574 1,537,292 1,438,560 25.14%
PBT 433,287 320,611 299,464 329,470 342,819 239,341 158,108 95.71%
Tax -106,125 -64,324 -71,246 -73,867 -85,635 -40,044 -41,473 86.97%
NP 327,162 256,287 228,218 255,603 257,184 199,297 116,635 98.76%
-
NP to SH 311,045 243,541 215,938 241,816 243,730 190,244 112,681 96.65%
-
Tax Rate 24.49% 20.06% 23.79% 22.42% 24.98% 16.73% 26.23% -
Total Cost 1,687,479 1,570,681 1,673,083 1,492,113 1,542,390 1,337,995 1,321,925 17.65%
-
Net Worth 6,005,798 5,761,070 5,707,237 5,877,694 5,632,729 5,315,327 5,133,482 11.01%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 479,186 - 159,717 - 319,436 - 106,503 172.28%
Div Payout % 154.06% - 73.96% - 131.06% - 94.52% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 6,005,798 5,761,070 5,707,237 5,877,694 5,632,729 5,315,327 5,133,482 11.01%
NOSH 1,064,857 1,064,892 1,064,783 1,064,799 1,064,788 1,065,195 1,065,037 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.24% 14.03% 12.00% 14.62% 14.29% 12.96% 8.11% -
ROE 5.18% 4.23% 3.78% 4.11% 4.33% 3.58% 2.20% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 189.19 171.56 178.56 164.14 169.01 144.32 135.07 25.16%
EPS 29.21 22.87 20.28 22.71 22.89 17.86 10.58 96.68%
DPS 45.00 0.00 15.00 0.00 30.00 0.00 10.00 172.31%
NAPS 5.64 5.41 5.36 5.52 5.29 4.99 4.82 11.03%
Adjusted Per Share Value based on latest NOSH - 1,064,799
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 178.66 162.01 168.60 154.99 159.58 136.33 127.57 25.14%
EPS 27.58 21.60 19.15 21.44 21.61 16.87 9.99 96.67%
DPS 42.49 0.00 14.16 0.00 28.33 0.00 9.44 172.36%
NAPS 5.3259 5.1088 5.0611 5.2123 4.995 4.7136 4.5523 11.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 17.00 16.42 16.68 16.50 13.80 11.90 10.60 -
P/RPS 8.99 9.57 9.34 10.05 8.17 8.25 7.85 9.45%
P/EPS 58.20 71.80 82.25 72.66 60.29 66.63 100.19 -30.35%
EY 1.72 1.39 1.22 1.38 1.66 1.50 1.00 43.50%
DY 2.65 0.00 0.90 0.00 2.17 0.00 0.94 99.43%
P/NAPS 3.01 3.04 3.11 2.99 2.61 2.38 2.20 23.21%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 18/08/10 26/05/10 24/02/10 24/11/09 26/08/09 27/05/09 -
Price 19.98 16.90 15.58 16.68 15.30 13.28 11.90 -
P/RPS 10.56 9.85 8.73 10.16 9.05 9.20 8.81 12.82%
P/EPS 68.40 73.90 76.82 73.45 66.84 74.36 112.48 -28.20%
EY 1.46 1.35 1.30 1.36 1.50 1.34 0.89 39.05%
DY 2.25 0.00 0.96 0.00 1.96 0.00 0.84 92.75%
P/NAPS 3.54 3.12 2.91 3.02 2.89 2.66 2.47 27.08%

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