[KLK] YoY TTM 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- 0.4%
YoY- 49.92%
Quarter Report
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 10,743,252 7,490,626 6,658,308 7,855,425 5,067,627 3,916,649 3,789,897 18.95%
PBT 2,066,205 1,382,832 887,362 1,445,481 886,458 588,554 585,807 23.36%
Tax -420,674 -315,562 -244,751 -355,976 -172,009 -148,568 -160,607 17.39%
NP 1,645,531 1,067,270 642,611 1,089,505 714,449 439,986 425,200 25.28%
-
NP to SH 1,571,413 1,012,340 612,500 1,040,653 694,154 436,230 421,315 24.51%
-
Tax Rate 20.36% 22.82% 27.58% 24.63% 19.40% 25.24% 27.42% -
Total Cost 9,097,721 6,423,356 6,015,697 6,765,920 4,353,178 3,476,663 3,364,697 18.02%
-
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 905,269 638,903 425,940 745,451 532,405 355,054 283,953 21.30%
Div Payout % 57.61% 63.11% 69.54% 71.63% 76.70% 81.39% 67.40% -
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 15.32% 14.25% 9.65% 13.87% 14.10% 11.23% 11.22% -
ROE 22.22% 16.86% 10.87% 18.79% 14.11% 10.24% 11.87% -
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 1,008.75 703.44 625.32 737.67 475.90 551.55 533.86 11.18%
EPS 147.55 95.07 57.52 97.72 65.19 61.43 59.35 16.38%
DPS 85.00 60.00 40.00 70.00 50.00 50.00 40.00 13.37%
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 977.56 681.59 605.86 714.79 461.12 356.39 344.85 18.95%
EPS 142.99 92.12 55.73 94.69 63.16 39.69 38.34 24.51%
DPS 82.37 58.14 38.76 67.83 48.45 32.31 25.84 21.30%
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 2.09 2.42 2.21 1.30 2.77 1.98 1.45 6.27%
P/EPS 14.30 17.88 23.99 9.82 20.25 17.74 13.06 1.52%
EY 6.99 5.59 4.17 10.18 4.94 5.64 7.66 -1.51%
DY 4.03 3.53 2.90 7.29 3.79 4.59 5.16 -4.03%
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 2.12 2.84 2.45 1.08 3.43 2.52 1.50 5.93%
P/EPS 14.49 21.02 26.60 8.19 25.00 22.63 13.48 1.21%
EY 6.90 4.76 3.76 12.22 4.00 4.42 7.42 -1.20%
DY 3.98 3.00 2.61 8.75 3.07 3.60 5.00 -3.72%
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