[KLK] YoY Quarter Result on 30-Jun-2006 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 42.61%
YoY- 17.75%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,537,292 2,029,069 1,351,719 1,008,744 927,237 978,205 934,213 8.64%
PBT 239,341 364,210 193,698 147,588 127,984 129,842 124,387 11.51%
Tax -40,044 -101,945 -36,143 -39,013 -34,665 -35,814 -38,840 0.50%
NP 199,297 262,265 157,555 108,575 93,319 94,028 85,547 15.12%
-
NP to SH 190,244 245,360 148,009 107,846 91,591 94,028 85,547 14.23%
-
Tax Rate 16.73% 27.99% 18.66% 26.43% 27.09% 27.58% 31.23% -
Total Cost 1,337,995 1,766,804 1,194,164 900,169 833,918 884,177 848,666 7.87%
-
Net Worth 5,315,327 5,239,458 4,653,232 4,259,881 4,081,204 3,849,182 3,606,462 6.67%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 5,315,327 5,239,458 4,653,232 4,259,881 4,081,204 3,849,182 3,606,462 6.67%
NOSH 1,065,195 1,064,930 1,064,812 709,980 709,774 710,181 709,933 6.98%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.96% 12.93% 11.66% 10.76% 10.06% 9.61% 9.16% -
ROE 3.58% 4.68% 3.18% 2.53% 2.24% 2.44% 2.37% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 144.32 190.54 126.94 142.08 130.64 137.74 131.59 1.54%
EPS 17.86 23.04 13.90 10.13 12.90 13.24 12.05 6.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.99 4.92 4.37 6.00 5.75 5.42 5.08 -0.29%
Adjusted Per Share Value based on latest NOSH - 709,980
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 139.88 184.63 123.00 91.79 84.37 89.01 85.01 8.64%
EPS 17.31 22.33 13.47 9.81 8.33 8.56 7.78 14.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8366 4.7675 4.2341 3.8762 3.7136 3.5025 3.2816 6.67%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 11.90 17.60 12.90 9.75 6.85 6.45 6.20 -
P/RPS 8.25 9.24 10.16 6.86 5.24 4.68 4.71 9.78%
P/EPS 66.63 76.39 92.81 64.19 53.08 48.72 51.45 4.39%
EY 1.50 1.31 1.08 1.56 1.88 2.05 1.94 -4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 3.58 2.95 1.63 1.19 1.19 1.22 11.77%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 18/08/08 22/08/07 23/08/06 30/08/05 25/08/04 18/08/03 -
Price 13.28 11.90 11.60 11.50 7.20 6.30 6.10 -
P/RPS 9.20 6.25 9.14 8.09 5.51 4.57 4.64 12.07%
P/EPS 74.36 51.65 83.45 75.71 55.80 47.58 50.62 6.61%
EY 1.34 1.94 1.20 1.32 1.79 2.10 1.98 -6.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.42 2.65 1.92 1.25 1.16 1.20 14.17%

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