[KLK] YoY Cumulative Quarter Result on 30-Sep-2002 [#4]

Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- 35.84%
YoY- 316.79%
Quarter Report
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 3,789,897 3,883,483 3,473,531 2,469,071 2,041,614 2,224,096 2,404,255 -0.48%
PBT 585,807 609,960 555,501 347,119 106,559 290,079 399,326 -0.40%
Tax -159,305 -179,711 -174,223 -92,046 -45,359 -88,199 -28,920 -1.79%
NP 426,502 430,249 381,278 255,073 61,200 201,880 370,406 -0.14%
-
NP to SH 421,315 430,249 381,278 255,073 61,200 201,880 370,406 -0.13%
-
Tax Rate 27.19% 29.46% 31.36% 26.52% 42.57% 30.41% 7.24% -
Total Cost 3,363,395 3,453,234 3,092,253 2,213,998 1,980,414 2,022,216 2,033,849 -0.53%
-
Net Worth 4,245,696 3,940,399 3,670,690 3,343,989 3,194,895 3,216,730 3,185,676 -0.30%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 283,993 212,994 177,499 141,995 106,496 142,018 - -100.00%
Div Payout % 67.41% 49.50% 46.55% 55.67% 174.01% 70.35% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 4,245,696 3,940,399 3,670,690 3,343,989 3,194,895 3,216,730 3,185,676 -0.30%
NOSH 709,982 709,981 709,998 709,976 709,976 710,094 711,088 0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 11.25% 11.08% 10.98% 10.33% 3.00% 9.08% 15.41% -
ROE 9.92% 10.92% 10.39% 7.63% 1.92% 6.28% 11.63% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 533.80 546.98 489.23 347.77 287.56 313.21 338.11 -0.48%
EPS 59.34 60.60 53.70 35.92 8.62 28.43 52.09 -0.13%
DPS 40.00 30.00 25.00 20.00 15.00 20.00 0.00 -100.00%
NAPS 5.98 5.55 5.17 4.71 4.50 4.53 4.48 -0.30%
Adjusted Per Share Value based on latest NOSH - 710,058
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 344.85 353.37 316.07 224.67 185.77 202.38 218.77 -0.48%
EPS 38.34 39.15 34.69 23.21 5.57 18.37 33.70 -0.13%
DPS 25.84 19.38 16.15 12.92 9.69 12.92 0.00 -100.00%
NAPS 3.8633 3.5855 3.3401 3.0428 2.9071 2.927 2.8987 -0.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 7.75 6.70 6.20 6.05 5.00 5.30 0.00 -
P/RPS 1.45 1.22 1.27 1.74 1.74 1.69 0.00 -100.00%
P/EPS 13.06 11.06 11.55 16.84 58.00 18.64 0.00 -100.00%
EY 7.66 9.04 8.66 5.94 1.72 5.36 0.00 -100.00%
DY 5.16 4.48 4.03 3.31 3.00 3.77 0.00 -100.00%
P/NAPS 1.30 1.21 1.20 1.28 1.11 1.17 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/05 22/11/04 21/11/03 27/11/02 26/11/01 28/11/00 25/11/99 -
Price 8.00 6.85 6.50 6.40 5.15 4.56 0.00 -
P/RPS 1.50 1.25 1.33 1.84 1.79 1.46 0.00 -100.00%
P/EPS 13.48 11.30 12.10 17.81 59.74 16.04 0.00 -100.00%
EY 7.42 8.85 8.26 5.61 1.67 6.23 0.00 -100.00%
DY 5.00 4.38 3.85 3.13 2.91 4.39 0.00 -100.00%
P/NAPS 1.34 1.23 1.26 1.36 1.14 1.01 0.00 -100.00%

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