[KMLOONG] YoY Annualized Quarter Result on 31-Jan-2009 [#4]

Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -13.46%
YoY- 11.72%
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 768,332 563,408 451,533 507,085 469,876 263,063 218,679 23.28%
PBT 165,042 90,633 79,455 104,384 96,036 30,443 14,251 50.38%
Tax -40,293 -19,023 -19,930 -22,821 -24,573 -7,769 -4,313 45.10%
NP 124,749 71,610 59,525 81,563 71,463 22,674 9,938 52.41%
-
NP to SH 96,572 58,256 48,138 65,375 58,518 22,449 11,381 42.79%
-
Tax Rate 24.41% 20.99% 25.08% 21.86% 25.59% 25.52% 30.26% -
Total Cost 643,583 491,798 392,008 425,522 398,413 240,389 208,741 20.63%
-
Net Worth 507,953 444,864 421,537 387,671 347,934 313,099 274,358 10.80%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 48,959 36,564 30,326 108,187 34,037 17,109 10,974 28.29%
Div Payout % 50.70% 62.76% 63.00% 165.49% 58.17% 76.21% 96.43% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 507,953 444,864 421,537 387,671 347,934 313,099 274,358 10.80%
NOSH 305,996 304,701 303,264 300,520 189,094 171,092 156,776 11.78%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 16.24% 12.71% 13.18% 16.08% 15.21% 8.62% 4.54% -
ROE 19.01% 13.10% 11.42% 16.86% 16.82% 7.17% 4.15% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 251.09 184.90 148.89 168.74 248.49 153.75 139.48 10.28%
EPS 31.56 19.12 15.87 21.75 22.38 13.13 7.26 27.73%
DPS 16.00 12.00 10.00 36.00 18.00 10.00 7.00 14.76%
NAPS 1.66 1.46 1.39 1.29 1.84 1.83 1.75 -0.87%
Adjusted Per Share Value based on latest NOSH - 302,210
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 78.58 57.62 46.18 51.86 48.06 26.91 22.37 23.28%
EPS 9.88 5.96 4.92 6.69 5.99 2.30 1.16 42.88%
DPS 5.01 3.74 3.10 11.07 3.48 1.75 1.12 28.34%
NAPS 0.5195 0.455 0.4311 0.3965 0.3559 0.3202 0.2806 10.80%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 2.50 2.38 2.05 1.60 1.56 1.60 1.14 -
P/RPS 1.00 1.29 1.38 0.95 0.63 1.04 0.82 3.36%
P/EPS 7.92 12.45 12.91 7.35 5.04 12.19 15.70 -10.77%
EY 12.62 8.03 7.74 13.60 19.84 8.20 6.37 12.06%
DY 6.40 5.04 4.88 22.50 11.54 6.25 6.14 0.69%
P/NAPS 1.51 1.63 1.47 1.24 0.85 0.87 0.65 15.07%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/03/12 31/03/11 30/03/10 31/03/09 28/03/08 30/03/07 31/03/06 -
Price 2.68 2.23 2.14 1.73 1.73 1.73 1.21 -
P/RPS 1.07 1.21 1.44 1.03 0.70 1.13 0.87 3.50%
P/EPS 8.49 11.66 13.48 7.95 5.59 13.19 16.67 -10.63%
EY 11.78 8.57 7.42 12.57 17.89 7.58 6.00 11.89%
DY 5.97 5.38 4.67 20.81 10.40 5.78 5.79 0.51%
P/NAPS 1.61 1.53 1.54 1.34 0.94 0.95 0.69 15.15%

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