[KLK] YoY Annualized Quarter Result on 31-Dec-2008 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -74.69%
YoY- -77.38%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 11,692,708 9,691,920 6,990,864 7,531,528 7,118,044 4,687,948 4,054,888 19.29%
PBT 1,852,820 1,569,116 1,317,880 588,376 1,490,464 776,892 850,552 13.84%
Tax -421,580 -299,308 -295,468 -310,396 -276,992 -153,432 -162,652 17.19%
NP 1,431,240 1,269,808 1,022,412 277,980 1,213,472 623,460 687,900 12.98%
-
NP to SH 1,363,940 1,216,744 967,264 263,380 1,164,544 624,448 680,976 12.26%
-
Tax Rate 22.75% 19.07% 22.42% 52.75% 18.58% 19.75% 19.12% -
Total Cost 10,261,468 8,422,112 5,968,452 7,253,548 5,904,572 4,064,488 3,366,988 20.39%
-
Net Worth 7,348,263 6,305,256 5,877,694 5,487,083 5,143,331 4,678,390 4,437,135 8.76%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 7,348,263 6,305,256 5,877,694 5,487,083 5,143,331 4,678,390 4,437,135 8.76%
NOSH 1,064,965 1,065,077 1,064,799 1,065,453 1,064,871 709,922 709,941 6.98%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 12.24% 13.10% 14.62% 3.69% 17.05% 13.30% 16.96% -
ROE 18.56% 19.30% 16.46% 4.80% 22.64% 13.35% 15.35% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,097.94 909.97 656.54 706.89 668.44 660.35 571.16 11.50%
EPS 128.08 114.24 90.84 24.72 109.36 87.96 95.92 4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.90 5.92 5.52 5.15 4.83 6.59 6.25 1.66%
Adjusted Per Share Value based on latest NOSH - 1,065,453
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,036.89 859.47 619.94 667.89 631.22 415.72 359.58 19.29%
EPS 120.95 107.90 85.78 23.36 103.27 55.38 60.39 12.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5163 5.5914 5.2123 4.8659 4.561 4.1487 3.9348 8.76%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 22.70 22.10 16.50 8.90 17.40 13.50 8.40 -
P/RPS 2.07 2.43 2.51 1.26 2.60 2.04 1.47 5.86%
P/EPS 17.72 19.35 18.16 36.00 15.91 15.35 8.76 12.45%
EY 5.64 5.17 5.51 2.78 6.29 6.52 11.42 -11.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 3.73 2.99 1.73 3.60 2.05 1.34 16.14%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 23/02/11 24/02/10 18/02/09 20/02/08 14/02/07 22/02/06 -
Price 23.64 21.08 16.68 9.95 18.70 16.50 9.40 -
P/RPS 2.15 2.32 2.54 1.41 2.80 2.50 1.65 4.50%
P/EPS 18.46 18.45 18.36 40.25 17.10 18.76 9.80 11.12%
EY 5.42 5.42 5.45 2.48 5.85 5.33 10.20 -9.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 3.56 3.02 1.93 3.87 2.50 1.50 14.77%

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