[KLK] YoY Quarter Result on 30-Sep-2008 [#4]

Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- 9.02%
YoY- 1.58%
Quarter Report
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 2,999,658 2,014,641 1,799,574 2,151,296 1,509,056 1,037,434 896,282 22.29%
PBT 599,249 433,287 342,819 368,396 327,071 126,235 150,637 25.86%
Tax -123,379 -106,125 -85,635 -95,223 -54,673 -42,620 -42,849 19.26%
NP 475,870 327,162 257,184 273,173 272,398 83,615 107,788 28.06%
-
NP to SH 460,614 311,045 243,730 267,502 263,336 82,515 105,631 27.80%
-
Tax Rate 20.59% 24.49% 24.98% 25.85% 16.72% 33.76% 28.45% -
Total Cost 2,523,788 1,687,479 1,542,390 1,878,123 1,236,658 953,819 788,494 21.38%
-
Net Worth 7,071,622 6,005,798 5,632,729 5,537,461 4,919,580 4,260,671 3,549,501 12.16%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 745,502 479,186 319,436 585,693 425,937 284,044 241,366 20.66%
Div Payout % 161.85% 154.06% 131.06% 218.95% 161.75% 344.23% 228.50% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 7,071,622 6,005,798 5,632,729 5,537,461 4,919,580 4,260,671 3,549,501 12.16%
NOSH 1,065,003 1,064,857 1,064,788 1,064,896 1,064,844 710,111 709,900 6.99%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 15.86% 16.24% 14.29% 12.70% 18.05% 8.06% 12.03% -
ROE 6.51% 5.18% 4.33% 4.83% 5.35% 1.94% 2.98% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 281.66 189.19 169.01 202.02 141.72 146.09 126.25 14.30%
EPS 43.25 29.21 22.89 25.12 24.73 7.75 14.88 19.45%
DPS 70.00 45.00 30.00 55.00 40.00 40.00 34.00 12.78%
NAPS 6.64 5.64 5.29 5.20 4.62 6.00 5.00 4.83%
Adjusted Per Share Value based on latest NOSH - 1,064,896
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 272.95 183.32 163.75 195.75 137.31 94.40 81.56 22.29%
EPS 41.91 28.30 22.18 24.34 23.96 7.51 9.61 27.80%
DPS 67.84 43.60 29.07 53.29 38.76 25.85 21.96 20.67%
NAPS 6.4347 5.4649 5.1254 5.0387 4.4765 3.8769 3.2298 12.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 21.10 17.00 13.80 9.60 13.20 10.90 7.75 -
P/RPS 7.49 8.99 8.17 4.75 9.31 7.46 6.14 3.36%
P/EPS 48.79 58.20 60.29 38.22 53.38 93.80 52.08 -1.08%
EY 2.05 1.72 1.66 2.62 1.87 1.07 1.92 1.09%
DY 3.32 2.65 2.17 5.73 3.03 3.67 4.39 -4.54%
P/NAPS 3.18 3.01 2.61 1.85 2.86 1.82 1.55 12.71%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 29/11/10 24/11/09 21/11/08 20/11/07 22/11/06 23/11/05 -
Price 21.38 19.98 15.30 8.00 16.30 13.90 8.00 -
P/RPS 7.59 10.56 9.05 3.96 11.50 9.51 6.34 3.04%
P/EPS 49.43 68.40 66.84 31.85 65.91 119.62 53.76 -1.38%
EY 2.02 1.46 1.50 3.14 1.52 0.84 1.86 1.38%
DY 3.27 2.25 1.96 6.88 2.45 2.88 4.25 -4.27%
P/NAPS 3.22 3.54 2.89 1.54 3.53 2.32 1.60 12.35%

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