[KLK] YoY Quarter Result on 31-Dec-2009 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -0.79%
YoY- 267.25%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,320,957 2,923,177 2,422,980 1,747,716 1,882,882 1,779,511 1,171,987 12.05%
PBT 353,610 463,205 392,279 329,470 147,094 372,616 194,223 10.49%
Tax -81,291 -105,395 -74,827 -73,867 -77,599 -69,248 -38,358 13.32%
NP 272,319 357,810 317,452 255,603 69,495 303,368 155,865 9.73%
-
NP to SH 260,919 340,985 304,186 241,816 65,845 291,136 156,112 8.92%
-
Tax Rate 22.99% 22.75% 19.07% 22.42% 52.75% 18.58% 19.75% -
Total Cost 2,048,638 2,565,367 2,105,528 1,492,113 1,813,387 1,476,143 1,016,122 12.38%
-
Net Worth 7,454,759 7,348,263 6,305,256 5,877,694 5,487,083 5,143,331 4,678,390 8.06%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 7,454,759 7,348,263 6,305,256 5,877,694 5,487,083 5,143,331 4,678,390 8.06%
NOSH 1,064,965 1,064,965 1,065,077 1,064,799 1,065,453 1,064,871 709,922 6.98%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.73% 12.24% 13.10% 14.62% 3.69% 17.05% 13.30% -
ROE 3.50% 4.64% 4.82% 4.11% 1.20% 5.66% 3.34% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 217.94 274.49 227.49 164.14 176.72 167.11 165.09 4.73%
EPS 24.50 32.02 28.56 22.71 6.18 27.34 21.99 1.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.00 6.90 5.92 5.52 5.15 4.83 6.59 1.01%
Adjusted Per Share Value based on latest NOSH - 1,064,799
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 211.19 265.99 220.47 159.03 171.33 161.92 106.64 12.05%
EPS 23.74 31.03 27.68 22.00 5.99 26.49 14.21 8.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.7833 6.6864 5.7373 5.3483 4.9929 4.6801 4.257 8.06%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 24.00 22.70 22.10 16.50 8.90 17.40 13.50 -
P/RPS 11.01 8.27 9.71 10.05 5.04 10.41 8.18 5.07%
P/EPS 97.96 70.90 77.38 72.66 144.01 63.64 61.39 8.09%
EY 1.02 1.41 1.29 1.38 0.69 1.57 1.63 -7.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 3.29 3.73 2.99 1.73 3.60 2.05 8.94%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 22/02/12 23/02/11 24/02/10 18/02/09 20/02/08 14/02/07 -
Price 21.32 23.64 21.08 16.68 9.95 18.70 16.50 -
P/RPS 9.78 8.61 9.27 10.16 5.63 11.19 9.99 -0.35%
P/EPS 87.02 73.83 73.81 73.45 161.00 68.40 75.03 2.49%
EY 1.15 1.35 1.35 1.36 0.62 1.46 1.33 -2.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 3.43 3.56 3.02 1.93 3.87 2.50 3.36%

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