[KLK] YoY Quarter Result on 30-Jun-2009 [#3]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 68.83%
YoY- -22.46%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,603,179 2,952,257 1,826,968 1,537,292 2,029,069 1,351,719 1,008,744 17.10%
PBT 312,859 570,844 320,611 239,341 364,210 193,698 147,588 13.32%
Tax -71,556 -115,453 -64,324 -40,044 -101,945 -36,143 -39,013 10.62%
NP 241,303 455,391 256,287 199,297 262,265 157,555 108,575 14.22%
-
NP to SH 233,085 432,759 243,541 190,244 245,360 148,009 107,846 13.69%
-
Tax Rate 22.87% 20.22% 20.06% 16.73% 27.99% 18.66% 26.43% -
Total Cost 2,361,876 2,496,866 1,570,681 1,337,995 1,766,804 1,194,164 900,169 17.42%
-
Net Worth 6,783,831 6,783,156 5,761,070 5,315,327 5,239,458 4,653,232 4,259,881 8.05%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 6,783,831 6,783,156 5,761,070 5,315,327 5,239,458 4,653,232 4,259,881 8.05%
NOSH 1,064,965 1,064,859 1,064,892 1,065,195 1,064,930 1,064,812 709,980 6.98%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.27% 15.43% 14.03% 12.96% 12.93% 11.66% 10.76% -
ROE 3.44% 6.38% 4.23% 3.58% 4.68% 3.18% 2.53% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 244.44 277.24 171.56 144.32 190.54 126.94 142.08 9.45%
EPS 21.89 40.64 22.87 17.86 23.04 13.90 10.13 13.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.37 6.37 5.41 4.99 4.92 4.37 6.00 1.00%
Adjusted Per Share Value based on latest NOSH - 1,065,195
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 230.85 261.80 162.01 136.33 179.94 119.87 89.45 17.10%
EPS 20.67 38.38 21.60 16.87 21.76 13.13 9.56 13.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0158 6.0152 5.1088 4.7136 4.6463 4.1264 3.7776 8.05%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 22.94 22.16 16.42 11.90 17.60 12.90 9.75 -
P/RPS 9.38 7.99 9.57 8.25 9.24 10.16 6.86 5.34%
P/EPS 104.81 54.53 71.80 66.63 76.39 92.81 64.19 8.50%
EY 0.95 1.83 1.39 1.50 1.31 1.08 1.56 -7.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 3.48 3.04 2.38 3.58 2.95 1.63 14.10%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 16/08/11 18/08/10 26/08/09 18/08/08 22/08/07 23/08/06 -
Price 23.24 21.10 16.90 13.28 11.90 11.60 11.50 -
P/RPS 9.51 7.61 9.85 9.20 6.25 9.14 8.09 2.72%
P/EPS 106.18 51.92 73.90 74.36 51.65 83.45 75.71 5.79%
EY 0.94 1.93 1.35 1.34 1.94 1.20 1.32 -5.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.31 3.12 2.66 2.42 2.65 1.92 11.29%

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