[KLK] YoY TTM Result on 31-Dec-2008 [#1]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -21.65%
YoY- -1.67%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 11,243,449 8,165,890 6,523,142 7,958,796 5,675,151 4,074,914 3,728,330 20.18%
PBT 2,137,131 1,445,641 1,069,738 1,219,959 1,064,851 570,139 593,594 23.78%
Tax -451,242 -316,522 -241,019 -364,327 -202,899 -146,263 -151,618 19.92%
NP 1,685,889 1,129,119 828,719 855,632 861,952 423,876 441,976 24.98%
-
NP to SH 1,608,212 1,074,710 788,471 815,362 829,178 422,098 436,360 24.27%
-
Tax Rate 21.11% 21.89% 22.53% 29.86% 19.05% 25.65% 25.54% -
Total Cost 9,557,560 7,036,771 5,694,423 7,103,164 4,813,199 3,651,038 3,286,354 19.46%
-
Net Worth 7,348,263 6,305,256 5,877,694 5,487,083 5,143,331 4,259,536 4,437,135 8.76%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 905,269 638,903 425,940 745,451 532,405 355,054 283,953 21.30%
Div Payout % 56.29% 59.45% 54.02% 91.43% 64.21% 84.12% 65.07% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 7,348,263 6,305,256 5,877,694 5,487,083 5,143,331 4,259,536 4,437,135 8.76%
NOSH 1,064,965 1,065,077 1,064,799 1,065,453 1,064,871 709,922 709,941 6.98%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 14.99% 13.83% 12.70% 10.75% 15.19% 10.40% 11.85% -
ROE 21.89% 17.04% 13.41% 14.86% 16.12% 9.91% 9.83% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,055.76 766.69 612.62 746.99 532.94 573.99 525.16 12.33%
EPS 151.01 100.90 74.05 76.53 77.87 59.46 61.46 16.15%
DPS 85.00 60.00 40.00 70.00 50.00 50.00 40.00 13.37%
NAPS 6.90 5.92 5.52 5.15 4.83 6.00 6.25 1.66%
Adjusted Per Share Value based on latest NOSH - 1,065,453
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,023.07 743.04 593.56 724.19 516.40 370.79 339.25 20.18%
EPS 146.34 97.79 71.75 74.19 75.45 38.41 39.71 24.27%
DPS 82.37 58.14 38.76 67.83 48.45 32.31 25.84 21.30%
NAPS 6.6864 5.7373 5.3483 4.9929 4.6801 3.8759 4.0375 8.76%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 22.70 22.10 16.50 8.90 17.40 13.50 8.40 -
P/RPS 2.15 2.88 2.69 1.19 3.26 2.35 1.60 5.04%
P/EPS 15.03 21.90 22.28 11.63 22.35 22.71 13.67 1.59%
EY 6.65 4.57 4.49 8.60 4.48 4.40 7.32 -1.58%
DY 3.74 2.71 2.42 7.87 2.87 3.70 4.76 -3.93%
P/NAPS 3.29 3.73 2.99 1.73 3.60 2.25 1.34 16.14%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 23/02/11 24/02/10 18/02/09 20/02/08 14/02/07 22/02/06 -
Price 23.64 21.08 16.68 9.95 18.70 16.50 9.40 -
P/RPS 2.24 2.75 2.72 1.33 3.51 2.87 1.79 3.80%
P/EPS 15.65 20.89 22.53 13.00 24.02 27.75 15.29 0.38%
EY 6.39 4.79 4.44 7.69 4.16 3.60 6.54 -0.38%
DY 3.60 2.85 2.40 7.04 2.67 3.03 4.26 -2.76%
P/NAPS 3.43 3.56 3.02 1.93 3.87 2.75 1.50 14.77%

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