[KLK] YoY Annual (Unaudited) Result on 30-Sep-2009 [#4]

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
YoY- -41.14%
Quarter Report
View:
Show?
Annual (Unaudited) Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 10,570,188 10,743,252 7,490,626 6,658,308 7,855,425 5,067,627 3,916,649 17.97%
PBT 1,560,436 2,066,205 1,382,832 887,362 1,445,481 886,458 588,554 17.62%
Tax -300,347 -420,674 -315,562 -244,751 -355,976 -172,009 -148,568 12.43%
NP 1,260,089 1,645,531 1,067,270 642,611 1,089,505 714,449 439,986 19.14%
-
NP to SH 1,211,244 1,571,413 1,012,340 612,500 1,040,653 694,154 436,230 18.53%
-
Tax Rate 19.25% 20.36% 22.82% 27.58% 24.63% 19.40% 25.24% -
Total Cost 9,310,099 9,097,721 6,423,356 6,015,697 6,765,920 4,353,178 3,476,663 17.82%
-
Net Worth 7,113,970 7,071,145 6,006,309 5,634,020 5,537,653 4,920,207 2,996,241 15.48%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 692,227 905,191 638,969 426,012 745,453 532,490 355,004 11.76%
Div Payout % 57.15% 57.60% 63.12% 69.55% 71.63% 76.71% 81.38% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 7,113,970 7,071,145 6,006,309 5,634,020 5,537,653 4,920,207 2,996,241 15.48%
NOSH 1,064,965 1,064,931 1,064,948 1,065,032 1,064,933 1,064,980 710,009 6.98%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.92% 15.32% 14.25% 9.65% 13.87% 14.10% 11.23% -
ROE 17.03% 22.22% 16.85% 10.87% 18.79% 14.11% 14.56% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 992.54 1,008.82 703.38 625.17 737.64 475.84 551.63 10.27%
EPS 113.74 147.56 95.06 57.51 97.72 65.18 40.96 18.53%
DPS 65.00 85.00 60.00 40.00 70.00 50.00 50.00 4.46%
NAPS 6.68 6.64 5.64 5.29 5.20 4.62 4.22 7.94%
Adjusted Per Share Value based on latest NOSH - 1,064,788
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 961.81 977.56 681.59 605.86 714.79 461.12 356.39 17.97%
EPS 110.21 142.99 92.12 55.73 94.69 63.16 39.69 18.53%
DPS 62.99 82.37 58.14 38.76 67.83 48.45 32.30 11.76%
NAPS 6.4732 6.4342 5.4653 5.1266 5.0389 4.477 2.7264 15.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 22.06 21.10 17.00 13.80 9.60 13.20 10.90 -
P/RPS 2.22 2.09 2.42 2.21 1.30 2.77 1.98 1.92%
P/EPS 19.40 14.30 17.88 24.00 9.82 20.25 17.74 1.50%
EY 5.16 6.99 5.59 4.17 10.18 4.94 5.64 -1.47%
DY 2.95 4.03 3.53 2.90 7.29 3.79 4.59 -7.09%
P/NAPS 3.30 3.18 3.01 2.61 1.85 2.86 2.58 4.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 23/11/11 29/11/10 24/11/09 21/11/08 20/11/07 22/11/06 -
Price 20.56 21.38 19.98 15.30 8.00 16.30 13.90 -
P/RPS 2.07 2.12 2.84 2.45 1.08 3.43 2.52 -3.22%
P/EPS 18.08 14.49 21.02 26.60 8.19 25.01 22.62 -3.66%
EY 5.53 6.90 4.76 3.76 12.22 4.00 4.42 3.80%
DY 3.16 3.98 3.00 2.61 8.75 3.07 3.60 -2.14%
P/NAPS 3.08 3.22 3.54 2.89 1.54 3.53 3.29 -1.09%

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