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

Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- -7.97%
YoY- -38.61%
Quarter Report
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 11,150,218 9,758,235 7,275,559 7,010,030 7,213,185 4,596,005 3,775,497 19.76%
PBT 1,686,915 1,900,243 1,292,364 912,939 1,404,156 685,622 612,956 18.36%
Tax -381,294 -403,420 -295,072 -254,339 -315,426 -159,956 -148,797 16.96%
NP 1,305,621 1,496,823 997,292 658,600 1,088,730 525,666 464,159 18.79%
-
NP to SH 1,249,592 1,421,844 945,025 636,272 1,036,487 513,333 459,346 18.13%
-
Tax Rate 22.60% 21.23% 22.83% 27.86% 22.46% 23.33% 24.28% -
Total Cost 9,844,597 8,261,412 6,278,267 6,351,430 6,124,455 4,070,339 3,311,338 19.89%
-
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 905,247 638,952 479,153 692,196 585,695 390,512 312,375 19.38%
Div Payout % 72.44% 44.94% 50.70% 108.79% 56.51% 76.07% 68.00% -
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 11.71% 15.34% 13.71% 9.40% 15.09% 11.44% 12.29% -
ROE 18.42% 20.96% 16.40% 11.97% 19.78% 11.03% 10.78% -
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 1,047.00 916.39 683.22 658.10 677.34 431.63 531.77 11.94%
EPS 117.34 133.52 88.74 59.73 97.33 48.21 64.70 10.42%
DPS 85.00 60.00 45.00 65.00 55.00 36.67 44.00 11.58%
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 1,014.59 887.93 662.02 637.86 656.35 418.20 343.54 19.76%
EPS 113.70 129.38 85.99 57.90 94.31 46.71 41.80 18.13%
DPS 82.37 58.14 43.60 62.98 53.29 35.53 28.42 19.38%
NAPS 6.1728 6.1722 5.2422 4.8366 4.7675 4.2341 3.8762 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 2.19 2.42 2.40 1.81 2.60 2.99 1.83 3.03%
P/EPS 19.55 16.60 18.50 19.92 18.08 26.76 15.07 4.42%
EY 5.11 6.03 5.40 5.02 5.53 3.74 6.64 -4.26%
DY 3.71 2.71 2.74 5.46 3.13 2.84 4.51 -3.19%
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 2.22 2.30 2.47 2.02 1.76 2.69 2.16 0.45%
P/EPS 19.81 15.80 19.04 22.23 12.23 24.06 17.77 1.82%
EY 5.05 6.33 5.25 4.50 8.18 4.16 5.63 -1.79%
DY 3.66 2.84 2.66 4.89 4.62 3.16 3.83 -0.75%
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