[KLK] YoY Annualized Quarter Result on 30-Sep-2004 [#4]
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- -0.14%
YoY- 12.84%
Quarter Report
View:
Show?
| Annualized Quarter Result | |||||||||
| 30/09/07 | 30/09/06 | 30/09/05 | 30/09/04 | 30/09/03 | 30/09/02 | 30/09/01 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5,067,627 | 3,916,649 | 3,789,897 | 3,883,483 | 3,473,531 | 2,469,071 | 2,041,614 | 16.35% | |
| PBT | 886,458 | 588,554 | 585,807 | 609,960 | 555,501 | 347,119 | 106,559 | 42.32% | |
| Tax | -172,009 | -148,568 | -159,305 | -179,711 | -174,223 | -92,046 | -45,359 | 24.86% | |
| NP | 714,449 | 439,986 | 426,502 | 430,249 | 381,278 | 255,073 | 61,200 | 50.58% | |
| - | |||||||||
| NP to SH | 694,154 | 436,230 | 421,315 | 430,249 | 381,278 | 255,073 | 61,200 | 49.86% | |
| - | |||||||||
| Tax Rate | 19.40% | 25.24% | 27.19% | 29.46% | 31.36% | 26.52% | 42.57% | - | |
| Total Cost | 4,353,178 | 3,476,663 | 3,363,395 | 3,453,234 | 3,092,253 | 2,213,998 | 1,980,414 | 14.02% | |
| - | |||||||||
| Net Worth | 4,920,207 | 2,996,241 | 4,245,696 | 3,940,399 | 3,670,690 | 3,343,989 | 3,194,895 | 7.45% | |
| Dividend | |||||||||
| 30/09/07 | 30/09/06 | 30/09/05 | 30/09/04 | 30/09/03 | 30/09/02 | 30/09/01 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|
| Div | 532,490 | 355,004 | 283,993 | 212,994 | 177,499 | 141,995 | 106,496 | 30.75% | |
| Div Payout % | 76.71% | 81.38% | 67.41% | 49.50% | 46.55% | 55.67% | 174.01% | - | |
| Equity | |||||||||
| 30/09/07 | 30/09/06 | 30/09/05 | 30/09/04 | 30/09/03 | 30/09/02 | 30/09/01 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 4,920,207 | 2,996,241 | 4,245,696 | 3,940,399 | 3,670,690 | 3,343,989 | 3,194,895 | 7.45% | |
| NOSH | 1,064,980 | 710,009 | 709,982 | 709,981 | 709,998 | 709,976 | 709,976 | 6.98% | |
| Ratio Analysis | |||||||||
| 30/09/07 | 30/09/06 | 30/09/05 | 30/09/04 | 30/09/03 | 30/09/02 | 30/09/01 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|
| NP Margin | 14.10% | 11.23% | 11.25% | 11.08% | 10.98% | 10.33% | 3.00% | - | |
| ROE | 14.11% | 14.56% | 9.92% | 10.92% | 10.39% | 7.63% | 1.92% | - | |
| Per Share | |||||||||
| 30/09/07 | 30/09/06 | 30/09/05 | 30/09/04 | 30/09/03 | 30/09/02 | 30/09/01 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|
| RPS | 475.84 | 551.63 | 533.80 | 546.98 | 489.23 | 347.77 | 287.56 | 8.75% | |
| EPS | 65.18 | 40.96 | 59.34 | 60.60 | 53.70 | 35.92 | 8.62 | 40.07% | |
| DPS | 50.00 | 50.00 | 40.00 | 30.00 | 25.00 | 20.00 | 15.00 | 22.20% | |
| NAPS | 4.62 | 4.22 | 5.98 | 5.55 | 5.17 | 4.71 | 4.50 | 0.43% | |
| Adjusted Per Share Value based on latest NOSH - 710,179 | |||||||||
| 30/09/07 | 30/09/06 | 30/09/05 | 30/09/04 | 30/09/03 | 30/09/02 | 30/09/01 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|
| RPS | 461.12 | 356.39 | 344.85 | 353.37 | 316.07 | 224.67 | 185.77 | 16.35% | |
| EPS | 63.16 | 39.69 | 38.34 | 39.15 | 34.69 | 23.21 | 5.57 | 49.85% | |
| DPS | 48.45 | 32.30 | 25.84 | 19.38 | 16.15 | 12.92 | 9.69 | 30.75% | |
| NAPS | 4.477 | 2.7264 | 3.8633 | 3.5855 | 3.3401 | 3.0428 | 2.9071 | 7.45% | |
| Price Multiplier on Financial Quarter End Date | |||||||||
| 30/09/07 | 30/09/06 | 30/09/05 | 30/09/04 | 30/09/03 | 30/09/02 | 30/09/01 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|
| Date | 28/09/07 | 29/09/06 | 30/09/05 | 30/09/04 | 30/09/03 | 30/09/02 | 28/09/01 | - | |
| Price | 13.20 | 10.90 | 7.75 | 6.70 | 6.20 | 6.05 | 5.00 | - | |
| P/RPS | 2.77 | 1.98 | 1.45 | 1.22 | 1.27 | 1.74 | 1.74 | 8.05% | |
| P/EPS | 20.25 | 17.74 | 13.06 | 11.06 | 11.55 | 16.84 | 58.00 | -16.07% | |
| EY | 4.94 | 5.64 | 7.66 | 9.04 | 8.66 | 5.94 | 1.72 | 19.21% | |
| DY | 3.79 | 4.59 | 5.16 | 4.48 | 4.03 | 3.31 | 3.00 | 3.97% | |
| P/NAPS | 2.86 | 2.58 | 1.30 | 1.21 | 1.20 | 1.28 | 1.11 | 17.07% | |
| Price Multiplier on Announcement Date | |||||||||
| 30/09/07 | 30/09/06 | 30/09/05 | 30/09/04 | 30/09/03 | 30/09/02 | 30/09/01 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|
| Date | 20/11/07 | 22/11/06 | 23/11/05 | 22/11/04 | 21/11/03 | 27/11/02 | 26/11/01 | - | |
| Price | 16.30 | 13.90 | 8.00 | 6.85 | 6.50 | 6.40 | 5.15 | - | |
| P/RPS | 3.43 | 2.52 | 1.50 | 1.25 | 1.33 | 1.84 | 1.79 | 11.44% | |
| P/EPS | 25.01 | 22.62 | 13.48 | 11.30 | 12.10 | 17.81 | 59.74 | -13.50% | |
| EY | 4.00 | 4.42 | 7.42 | 8.85 | 8.26 | 5.61 | 1.67 | 15.66% | |
| DY | 3.07 | 3.60 | 5.00 | 4.38 | 3.85 | 3.13 | 2.91 | 0.89% | |
| P/NAPS | 3.53 | 3.29 | 1.34 | 1.23 | 1.26 | 1.36 | 1.14 | 20.71% | |
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
Featured Posts
New Update. Discover investment communities that resonate with your ideas
Apps
Top Articles
1
SKY IS THE LIMIT
2
THE INVESTMENT APPROACH OF CALVIN TAN
3
Good Articles to Share
Dubai real estate’s resilience may signal end of boom-bust cycle
4
Good Articles to Share
Indonesia's mie lethek or "dirty noodles", popularised by the Obamas
5
Good Articles to Share
Spanish expert warns consumers will suffer most due to EU tariffs on Chinese EVs
6
Good Articles to Share
7
Good Articles to Share
‘CLASSIC DEMOCRAT’: Janelle King blasts NY Mag for its portrayal of GOP women
8
Good Articles to Share
Tammy Bruce sounds off on Democrats: Biden’s presidency is the ‘cheap fake’ #shorts
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
