[KLCCP] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 469.9%
YoY- 454.96%
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 881,337 866,476 843,039 780,746 748,254 598,021 0 -
PBT 1,291,476 1,032,204 904,414 2,092,881 373,978 268,144 0 -
Tax -173,359 -195,421 -191,156 -438,988 -86,967 -153,704 0 -
NP 1,118,117 836,783 713,258 1,653,893 287,011 114,440 0 -
-
NP to SH 647,583 535,650 441,575 982,865 177,105 114,440 0 -
-
Tax Rate 13.42% 18.93% 21.14% 20.98% 23.25% 57.32% - -
Total Cost -236,780 29,693 129,781 -873,147 461,243 483,581 0 -
-
Net Worth 4,623,591 4,072,247 3,643,203 3,278,519 1,690,717 1,503,184 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 102,746 98,070 116,115 112,086 93,409 58,766 - -
Div Payout % 15.87% 18.31% 26.30% 11.40% 52.74% 51.35% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 4,623,591 4,072,247 3,643,203 3,278,519 1,690,717 1,503,184 0 -
NOSH 934,058 934,001 934,154 934,051 934,098 618,594 0 -
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 126.87% 96.57% 84.61% 211.83% 38.36% 19.14% 0.00% -
ROE 14.01% 13.15% 12.12% 29.98% 10.48% 7.61% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 94.36 92.77 90.25 83.59 80.10 96.67 0.00 -
EPS 69.33 57.35 47.27 105.22 18.96 18.50 0.00 -
DPS 11.00 10.50 12.43 12.00 10.00 9.50 0.00 -
NAPS 4.95 4.36 3.90 3.51 1.81 2.43 0.00 -
Adjusted Per Share Value based on latest NOSH - 934,068
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 94.33 92.74 90.23 83.56 80.09 64.01 0.00 -
EPS 69.31 57.33 47.26 105.20 18.96 12.25 0.00 -
DPS 11.00 10.50 12.43 12.00 10.00 6.29 0.00 -
NAPS 4.9486 4.3585 3.8993 3.509 1.8096 1.6088 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 3.35 3.00 2.92 3.44 2.15 2.00 0.00 -
P/RPS 3.55 3.23 3.24 4.12 2.68 2.07 0.00 -
P/EPS 4.83 5.23 6.18 3.27 11.34 10.81 0.00 -
EY 20.70 19.12 16.19 30.59 8.82 9.25 0.00 -
DY 3.28 3.50 4.26 3.49 4.65 4.75 0.00 -
P/NAPS 0.68 0.69 0.75 0.98 1.19 0.82 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 17/05/10 12/05/09 24/06/08 23/05/07 16/06/06 21/07/05 - -
Price 3.29 3.20 2.80 3.90 2.10 2.09 0.00 -
P/RPS 3.49 3.45 3.10 4.67 2.62 2.16 0.00 -
P/EPS 4.75 5.58 5.92 3.71 11.08 11.30 0.00 -
EY 21.07 17.92 16.88 26.98 9.03 8.85 0.00 -
DY 3.34 3.28 4.44 3.08 4.76 4.55 0.00 -
P/NAPS 0.66 0.73 0.72 1.11 1.16 0.86 0.00 -

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