[KLK] YoY TTM Result on 31-Mar-2009 [#2]

Stock
[KLK] KUALA LUMPUR KEPONG BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- -15.2%
YoY- -26.38%
Quarter Report
Latest QR
Upcoming QR
KLK's Result
KLK's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 11,499,296 8,632,946 6,985,883 7,501,807 6,535,835 4,253,030 3,693,990 20.81%
PBT 1,944,900 1,650,010 1,211,094 1,037,808 1,233,644 639,512 593,352 21.85%
Tax -425,191 -352,291 -270,792 -316,240 -249,624 -162,826 -144,449 19.69%
NP 1,519,709 1,297,719 940,302 721,568 984,020 476,686 448,903 22.51%
-
NP to SH 1,449,266 1,232,626 891,728 691,388 939,136 473,170 443,091 21.81%
-
Tax Rate 21.86% 21.35% 22.36% 30.47% 20.23% 25.46% 24.34% -
Total Cost 9,979,587 7,335,227 6,045,581 6,780,239 5,551,815 3,776,344 3,245,087 20.57%
-
Net Worth 7,007,474 6,358,713 5,707,237 5,133,482 5,069,657 4,567,480 4,260,563 8.63%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 905,247 638,952 479,153 692,196 585,695 390,512 312,375 19.38%
Div Payout % 62.46% 51.84% 53.73% 100.12% 62.37% 82.53% 70.50% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 7,007,474 6,358,713 5,707,237 5,133,482 5,069,657 4,567,480 4,260,563 8.63%
NOSH 1,064,965 1,065,111 1,064,783 1,065,037 1,065,054 1,064,680 710,093 6.98%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 13.22% 15.03% 13.46% 9.62% 15.06% 11.21% 12.15% -
ROE 20.68% 19.38% 15.62% 13.47% 18.52% 10.36% 10.40% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,079.78 810.52 656.09 704.37 613.66 399.47 520.21 12.93%
EPS 136.09 115.73 83.75 64.92 88.18 44.44 62.40 13.86%
DPS 85.00 60.00 45.00 65.00 55.00 36.68 44.00 11.58%
NAPS 6.58 5.97 5.36 4.82 4.76 4.29 6.00 1.54%
Adjusted Per Share Value based on latest NOSH - 1,065,037
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,046.35 785.54 635.67 682.61 594.71 387.00 336.13 20.81%
EPS 131.87 112.16 81.14 62.91 85.45 43.06 40.32 21.81%
DPS 82.37 58.14 43.60 62.98 53.29 35.53 28.42 19.38%
NAPS 6.3763 5.786 5.1932 4.6711 4.613 4.1561 3.8768 8.63%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 24.60 21.20 16.68 10.60 16.20 12.00 9.40 -
P/RPS 2.28 2.62 2.54 1.50 2.64 3.00 1.81 3.91%
P/EPS 18.08 18.32 19.92 16.33 18.37 27.00 15.06 3.09%
EY 5.53 5.46 5.02 6.12 5.44 3.70 6.64 -3.00%
DY 3.46 2.83 2.70 6.13 3.40 3.06 4.68 -4.90%
P/NAPS 3.74 3.55 3.11 2.20 3.40 2.80 1.57 15.55%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 25/05/11 26/05/10 27/05/09 21/05/08 23/05/07 24/05/06 -
Price 22.16 21.50 15.58 11.90 17.90 13.50 10.00 -
P/RPS 2.05 2.65 2.37 1.69 2.92 3.38 1.92 1.09%
P/EPS 16.28 18.58 18.60 18.33 20.30 30.38 16.03 0.25%
EY 6.14 5.38 5.38 5.46 4.93 3.29 6.24 -0.26%
DY 3.84 2.79 2.89 5.46 3.07 2.72 4.40 -2.24%
P/NAPS 3.37 3.60 2.91 2.47 3.76 3.15 1.67 12.40%

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