[KLK] YoY TTM Result on 30-Jun-2002 [#3]

Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Jun-2002 [#3]
Profit Trend
QoQ- 29.91%
YoY- 127.88%
Quarter Report
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 3,872,083 3,812,365 3,266,730 2,288,404 2,073,794 2,214,075 0 -100.00%
PBT 587,815 601,580 520,056 276,847 145,108 294,841 0 -100.00%
Tax -163,308 -188,035 -161,875 -71,556 -27,100 -72,330 0 -100.00%
NP 424,507 413,545 358,181 205,291 118,008 222,511 0 -100.00%
-
NP to SH 422,779 413,545 358,181 205,291 90,087 222,511 0 -100.00%
-
Tax Rate 27.78% 31.26% 31.13% 25.85% 18.68% 24.53% - -
Total Cost 3,447,576 3,398,820 2,908,549 2,083,113 1,955,786 1,991,564 0 -100.00%
-
Net Worth 4,081,204 3,849,182 3,606,462 3,386,151 3,169,223 3,261,649 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 213,030 177,493 142,026 106,407 142,104 142,102 - -100.00%
Div Payout % 50.39% 42.92% 39.65% 51.83% 157.74% 63.86% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 4,081,204 3,849,182 3,606,462 3,386,151 3,169,223 3,261,649 0 -100.00%
NOSH 709,774 710,181 709,933 709,885 710,588 710,598 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 10.96% 10.85% 10.96% 8.97% 5.69% 10.05% 0.00% -
ROE 10.36% 10.74% 9.93% 6.06% 2.84% 6.82% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 545.54 536.82 460.15 322.36 291.84 311.58 0.00 -100.00%
EPS 59.57 58.23 50.45 28.92 12.68 31.31 0.00 -100.00%
DPS 30.00 25.00 20.00 15.00 20.00 20.00 0.00 -100.00%
NAPS 5.75 5.42 5.08 4.77 4.46 4.59 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 709,885
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 343.37 338.08 289.69 202.93 183.90 196.34 0.00 -100.00%
EPS 37.49 36.67 31.76 18.20 7.99 19.73 0.00 -100.00%
DPS 18.89 15.74 12.59 9.44 12.60 12.60 0.00 -100.00%
NAPS 3.6192 3.4134 3.1982 3.0028 2.8104 2.8924 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 6.85 6.45 6.20 6.50 4.84 5.50 0.00 -
P/RPS 1.26 1.20 1.35 2.02 1.66 1.77 0.00 -100.00%
P/EPS 11.50 11.08 12.29 22.48 38.18 17.56 0.00 -100.00%
EY 8.70 9.03 8.14 4.45 2.62 5.69 0.00 -100.00%
DY 4.38 3.88 3.23 2.31 4.13 3.64 0.00 -100.00%
P/NAPS 1.19 1.19 1.22 1.36 1.09 1.20 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 25/08/04 18/08/03 22/08/02 22/08/01 29/08/00 - -
Price 7.20 6.30 6.10 6.80 5.30 5.30 0.00 -
P/RPS 1.32 1.17 1.33 2.11 1.82 1.70 0.00 -100.00%
P/EPS 12.09 10.82 12.09 23.51 41.81 16.93 0.00 -100.00%
EY 8.27 9.24 8.27 4.25 2.39 5.91 0.00 -100.00%
DY 4.17 3.97 3.28 2.21 3.77 3.77 0.00 -100.00%
P/NAPS 1.25 1.16 1.20 1.43 1.19 1.15 0.00 -100.00%

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