[KLK] YoY TTM 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- 1.54%
YoY- 4.2%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 7,501,807 6,535,835 4,253,030 3,693,990 3,923,051 3,768,373 2,944,026 16.85%
PBT 1,037,808 1,233,644 639,512 593,352 589,673 596,125 470,849 14.06%
Tax -316,240 -249,624 -162,826 -144,449 -164,457 -191,061 -136,455 15.02%
NP 721,568 984,020 476,686 448,903 425,216 405,064 334,394 13.66%
-
NP to SH 691,388 939,136 473,170 443,091 425,216 405,064 334,394 12.85%
-
Tax Rate 30.47% 20.23% 25.46% 24.34% 27.89% 32.05% 28.98% -
Total Cost 6,780,239 5,551,815 3,776,344 3,245,087 3,497,835 3,363,309 2,609,632 17.23%
-
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 692,196 585,695 390,512 312,375 213,030 177,493 142,026 30.17%
Div Payout % 100.12% 62.37% 82.53% 70.50% 50.10% 43.82% 42.47% -
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 9.62% 15.06% 11.21% 12.15% 10.84% 10.75% 11.36% -
ROE 13.47% 18.52% 10.36% 10.40% 11.98% 10.53% 9.55% -
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 704.37 613.66 399.47 520.21 552.71 530.82 414.47 9.23%
EPS 64.92 88.18 44.44 62.40 59.91 57.06 47.08 5.49%
DPS 65.00 55.00 36.68 44.00 30.00 25.00 20.00 21.68%
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 682.61 594.71 387.00 336.13 356.97 342.90 267.89 16.85%
EPS 62.91 85.45 43.06 40.32 38.69 36.86 30.43 12.85%
DPS 62.98 53.29 35.53 28.42 19.38 16.15 12.92 30.18%
NAPS 4.6711 4.613 4.1561 3.8768 3.2293 3.5012 3.1864 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 1.50 2.64 3.00 1.81 1.19 1.36 1.35 1.76%
P/EPS 16.33 18.37 27.00 15.06 11.02 12.62 11.90 5.41%
EY 6.12 5.44 3.70 6.64 9.08 7.92 8.41 -5.15%
DY 6.13 3.40 3.06 4.68 4.55 3.47 3.57 9.41%
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 1.69 2.92 3.38 1.92 1.19 1.18 1.41 3.06%
P/EPS 18.33 20.30 30.38 16.03 10.93 10.95 12.43 6.68%
EY 5.46 4.93 3.29 6.24 9.15 9.13 8.05 -6.25%
DY 5.46 3.07 2.72 4.40 4.58 4.00 3.42 8.10%
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