[KLK] YoY Quarter Result on 31-Mar-2006 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- -55.58%
YoY- 9.77%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,438,560 1,895,549 1,034,865 856,749 891,089 934,176 754,111 11.35%
PBT 158,108 340,259 171,466 102,093 102,335 157,217 119,477 4.77%
Tax -41,473 -89,560 -42,835 -26,272 -33,441 -49,238 -42,338 -0.34%
NP 116,635 250,699 128,631 75,821 68,894 107,979 77,139 7.12%
-
NP to SH 112,681 236,655 126,697 75,625 68,894 107,979 77,139 6.51%
-
Tax Rate 26.23% 26.32% 24.98% 25.73% 32.68% 31.32% 35.44% -
Total Cost 1,321,925 1,644,850 906,234 780,928 822,195 826,197 676,972 11.78%
-
Net Worth 5,133,482 5,069,657 4,567,480 4,260,563 3,548,951 3,847,772 3,501,798 6.57%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 106,503 159,758 106,468 71,009 42,587 42,595 42,618 16.47%
Div Payout % 94.52% 67.51% 84.03% 93.90% 61.82% 39.45% 55.25% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 5,133,482 5,069,657 4,567,480 4,260,563 3,548,951 3,847,772 3,501,798 6.57%
NOSH 1,065,037 1,065,054 1,064,680 710,093 709,790 709,921 710,303 6.97%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 8.11% 13.23% 12.43% 8.85% 7.73% 11.56% 10.23% -
ROE 2.20% 4.67% 2.77% 1.78% 1.94% 2.81% 2.20% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 135.07 177.98 97.20 120.65 125.54 131.59 106.17 4.09%
EPS 10.58 22.22 11.90 7.10 9.70 15.21 10.86 -0.43%
DPS 10.00 15.00 10.00 10.00 6.00 6.00 6.00 8.87%
NAPS 4.82 4.76 4.29 6.00 5.00 5.42 4.93 -0.37%
Adjusted Per Share Value based on latest NOSH - 710,093
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 127.57 168.09 91.77 75.98 79.02 82.84 66.87 11.35%
EPS 9.99 20.99 11.24 6.71 6.11 9.58 6.84 6.51%
DPS 9.44 14.17 9.44 6.30 3.78 3.78 3.78 16.46%
NAPS 4.5523 4.4957 4.0504 3.7782 3.1472 3.4122 3.1053 6.57%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 10.60 16.20 12.00 9.40 6.60 7.20 5.60 -
P/RPS 7.85 9.10 12.35 7.79 5.26 5.47 5.27 6.86%
P/EPS 100.19 72.91 100.84 88.26 68.00 47.34 51.57 11.69%
EY 1.00 1.37 0.99 1.13 1.47 2.11 1.94 -10.44%
DY 0.94 0.93 0.83 1.06 0.91 0.83 1.07 -2.13%
P/NAPS 2.20 3.40 2.80 1.57 1.32 1.33 1.14 11.56%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 21/05/08 23/05/07 24/05/06 18/05/05 17/05/04 16/05/03 -
Price 11.90 17.90 13.50 10.00 6.55 6.25 5.85 -
P/RPS 8.81 10.06 13.89 8.29 5.22 4.75 5.51 8.12%
P/EPS 112.48 80.56 113.45 93.90 67.48 41.09 53.87 13.04%
EY 0.89 1.24 0.88 1.06 1.48 2.43 1.86 -11.55%
DY 0.84 0.84 0.74 1.00 0.92 0.96 1.03 -3.33%
P/NAPS 2.47 3.76 3.15 1.67 1.31 1.15 1.19 12.93%

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