[KLK] QoQ TTM Result on 31-Dec-2010 [#1]

Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 6.16%
YoY- 36.3%
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 10,743,252 9,758,235 8,632,946 8,165,890 7,490,626 7,275,559 6,985,883 33.19%
PBT 2,066,205 1,900,243 1,650,010 1,445,641 1,382,832 1,292,364 1,211,094 42.73%
Tax -420,674 -403,420 -352,291 -316,522 -315,562 -295,072 -270,792 34.09%
NP 1,645,531 1,496,823 1,297,719 1,129,119 1,067,270 997,292 940,302 45.17%
-
NP to SH 1,571,413 1,421,844 1,232,626 1,074,710 1,012,340 945,025 891,728 45.84%
-
Tax Rate 20.36% 21.23% 21.35% 21.89% 22.82% 22.83% 22.36% -
Total Cost 9,097,721 8,261,412 7,335,227 7,036,771 6,423,356 6,278,267 6,045,581 31.28%
-
Net Worth 7,071,622 6,783,156 6,358,713 6,305,256 6,005,798 5,761,070 5,707,237 15.34%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 905,269 638,952 638,952 638,903 638,903 479,153 479,153 52.76%
Div Payout % 57.61% 44.94% 51.84% 59.45% 63.11% 50.70% 53.73% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 7,071,622 6,783,156 6,358,713 6,305,256 6,005,798 5,761,070 5,707,237 15.34%
NOSH 1,065,003 1,064,859 1,065,111 1,065,077 1,064,857 1,064,892 1,064,783 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 15.32% 15.34% 15.03% 13.83% 14.25% 13.71% 13.46% -
ROE 22.22% 20.96% 19.38% 17.04% 16.86% 16.40% 15.62% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,008.75 916.39 810.52 766.69 703.44 683.22 656.09 33.17%
EPS 147.55 133.52 115.73 100.90 95.07 88.74 83.75 45.82%
DPS 85.00 60.00 60.00 60.00 60.00 45.00 45.00 52.74%
NAPS 6.64 6.37 5.97 5.92 5.64 5.41 5.36 15.33%
Adjusted Per Share Value based on latest NOSH - 1,065,077
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 977.56 887.93 785.54 743.04 681.59 662.02 635.67 33.19%
EPS 142.99 129.38 112.16 97.79 92.12 85.99 81.14 45.84%
DPS 82.37 58.14 58.14 58.14 58.14 43.60 43.60 52.76%
NAPS 6.4347 6.1722 5.786 5.7373 5.4649 5.2422 5.1932 15.34%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 21.10 22.16 21.20 22.10 17.00 16.42 16.68 -
P/RPS 2.09 2.42 2.62 2.88 2.42 2.40 2.54 -12.18%
P/EPS 14.30 16.60 18.32 21.90 17.88 18.50 19.92 -19.81%
EY 6.99 6.03 5.46 4.57 5.59 5.40 5.02 24.66%
DY 4.03 2.71 2.83 2.71 3.53 2.74 2.70 30.57%
P/NAPS 3.18 3.48 3.55 3.73 3.01 3.04 3.11 1.49%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 16/08/11 25/05/11 23/02/11 29/11/10 18/08/10 26/05/10 -
Price 21.38 21.10 21.50 21.08 19.98 16.90 15.58 -
P/RPS 2.12 2.30 2.65 2.75 2.84 2.47 2.37 -7.15%
P/EPS 14.49 15.80 18.58 20.89 21.02 19.04 18.60 -15.32%
EY 6.90 6.33 5.38 4.79 4.76 5.25 5.38 18.02%
DY 3.98 2.84 2.79 2.85 3.00 2.66 2.89 23.75%
P/NAPS 3.22 3.31 3.60 3.56 3.54 3.12 2.91 6.97%

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