[KLK] YoY Cumulative 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- -93.67%
YoY- -77.38%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,923,177 2,422,980 1,747,716 1,882,882 1,779,511 1,171,987 1,013,722 19.29%
PBT 463,205 392,279 329,470 147,094 372,616 194,223 212,638 13.84%
Tax -105,395 -74,827 -73,867 -77,599 -69,248 -38,358 -40,663 17.19%
NP 357,810 317,452 255,603 69,495 303,368 155,865 171,975 12.98%
-
NP to SH 340,985 304,186 241,816 65,845 291,136 156,112 170,244 12.26%
-
Tax Rate 22.75% 19.07% 22.42% 52.75% 18.58% 19.75% 19.12% -
Total Cost 2,565,367 2,105,528 1,492,113 1,813,387 1,476,143 1,016,122 841,747 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 4.64% 4.82% 4.11% 1.20% 5.66% 3.34% 3.84% -
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 274.49 227.49 164.14 176.72 167.11 165.09 142.79 11.50%
EPS 32.02 28.56 22.71 6.18 27.34 21.99 23.98 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 265.99 220.47 159.03 171.33 161.92 106.64 92.24 19.29%
EPS 31.03 27.68 22.00 5.99 26.49 14.21 15.49 12.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.6864 5.7373 5.3483 4.9929 4.6801 4.257 4.0375 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 8.27 9.71 10.05 5.04 10.41 8.18 5.88 5.84%
P/EPS 70.90 77.38 72.66 144.01 63.64 61.39 35.03 12.46%
EY 1.41 1.29 1.38 0.69 1.57 1.63 2.85 -11.06%
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 8.61 9.27 10.16 5.63 11.19 9.99 6.58 4.58%
P/EPS 73.83 73.81 73.45 161.00 68.40 75.03 39.20 11.12%
EY 1.35 1.35 1.36 0.62 1.46 1.33 2.55 -10.05%
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