[KLK] QoQ Quarter Result on 31-Mar-2008 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -18.71%
YoY- 86.79%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,882,882 2,151,296 2,029,069 1,895,549 1,779,511 1,509,056 1,351,719 24.60%
PBT 147,094 368,396 364,210 340,259 372,616 327,071 193,698 -16.69%
Tax -77,599 -95,223 -101,945 -89,560 -69,248 -54,673 -36,143 66.04%
NP 69,495 273,173 262,265 250,699 303,368 272,398 157,555 -41.91%
-
NP to SH 65,845 267,502 245,360 236,655 291,136 263,336 148,009 -41.58%
-
Tax Rate 52.75% 25.85% 27.99% 26.32% 18.58% 16.72% 18.66% -
Total Cost 1,813,387 1,878,123 1,766,804 1,644,850 1,476,143 1,236,658 1,194,164 31.94%
-
Net Worth 5,487,083 5,537,461 5,239,458 5,069,657 5,143,331 4,919,580 4,653,232 11.55%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 585,693 - 159,758 - 425,937 - -
Div Payout % - 218.95% - 67.51% - 161.75% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 5,487,083 5,537,461 5,239,458 5,069,657 5,143,331 4,919,580 4,653,232 11.55%
NOSH 1,065,453 1,064,896 1,064,930 1,065,054 1,064,871 1,064,844 1,064,812 0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.69% 12.70% 12.93% 13.23% 17.05% 18.05% 11.66% -
ROE 1.20% 4.83% 4.68% 4.67% 5.66% 5.35% 3.18% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 176.72 202.02 190.54 177.98 167.11 141.72 126.94 24.55%
EPS 6.18 25.12 23.04 22.22 27.34 24.73 13.90 -41.60%
DPS 0.00 55.00 0.00 15.00 0.00 40.00 0.00 -
NAPS 5.15 5.20 4.92 4.76 4.83 4.62 4.37 11.51%
Adjusted Per Share Value based on latest NOSH - 1,065,054
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 171.33 195.75 184.63 172.48 161.92 137.31 123.00 24.59%
EPS 5.99 24.34 22.33 21.53 26.49 23.96 13.47 -41.59%
DPS 0.00 53.29 0.00 14.54 0.00 38.76 0.00 -
NAPS 4.9929 5.0387 4.7675 4.613 4.6801 4.4765 4.2341 11.56%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 8.90 9.60 17.60 16.20 17.40 13.20 12.90 -
P/RPS 5.04 4.75 9.24 9.10 10.41 9.31 10.16 -37.20%
P/EPS 144.01 38.22 76.39 72.91 63.64 53.38 92.81 33.85%
EY 0.69 2.62 1.31 1.37 1.57 1.87 1.08 -25.71%
DY 0.00 5.73 0.00 0.93 0.00 3.03 0.00 -
P/NAPS 1.73 1.85 3.58 3.40 3.60 2.86 2.95 -29.82%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 21/11/08 18/08/08 21/05/08 20/02/08 20/11/07 22/08/07 -
Price 9.95 8.00 11.90 17.90 18.70 16.30 11.60 -
P/RPS 5.63 3.96 6.25 10.06 11.19 11.50 9.14 -27.49%
P/EPS 161.00 31.85 51.65 80.56 68.40 65.91 83.45 54.66%
EY 0.62 3.14 1.94 1.24 1.46 1.52 1.20 -35.48%
DY 0.00 6.88 0.00 0.84 0.00 2.45 0.00 -
P/NAPS 1.93 1.54 2.42 3.76 3.87 3.53 2.65 -18.97%

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