[KLK] YoY TTM Result on 31-Mar-2011 [#2]

Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 14.69%
YoY- 38.23%
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 10,019,013 9,579,314 11,499,296 8,632,946 6,985,883 7,501,807 6,535,835 7.37%
PBT 1,363,747 1,423,799 1,944,900 1,650,010 1,211,094 1,037,808 1,233,644 1.68%
Tax -254,995 -254,352 -425,191 -352,291 -270,792 -316,240 -249,624 0.35%
NP 1,108,752 1,169,447 1,519,709 1,297,719 940,302 721,568 984,020 2.00%
-
NP to SH 1,054,456 1,125,927 1,449,266 1,232,626 891,728 691,388 939,136 1.94%
-
Tax Rate 18.70% 17.86% 21.86% 21.35% 22.36% 30.47% 20.23% -
Total Cost 8,910,261 8,409,867 9,979,587 7,335,227 6,045,581 6,780,239 5,551,815 8.19%
-
Net Worth 8,029,841 7,188,518 7,007,474 6,358,713 5,707,237 5,133,482 5,069,657 7.96%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 532,482 692,227 905,247 638,952 479,153 692,196 585,695 -1.57%
Div Payout % 50.50% 61.48% 62.46% 51.84% 53.73% 100.12% 62.37% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 8,029,841 7,188,518 7,007,474 6,358,713 5,707,237 5,133,482 5,069,657 7.96%
NOSH 1,064,965 1,064,965 1,064,965 1,065,111 1,064,783 1,065,037 1,065,054 -0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.07% 12.21% 13.22% 15.03% 13.46% 9.62% 15.06% -
ROE 13.13% 15.66% 20.68% 19.38% 15.62% 13.47% 18.52% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 940.78 899.50 1,079.78 810.52 656.09 704.37 613.66 7.37%
EPS 99.01 105.72 136.09 115.73 83.75 64.92 88.18 1.94%
DPS 50.00 65.00 85.00 60.00 45.00 65.00 55.00 -1.57%
NAPS 7.54 6.75 6.58 5.97 5.36 4.82 4.76 7.96%
Adjusted Per Share Value based on latest NOSH - 1,065,111
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 911.66 871.65 1,046.35 785.54 635.67 682.61 594.71 7.37%
EPS 95.95 102.45 131.87 112.16 81.14 62.91 85.45 1.94%
DPS 48.45 62.99 82.37 58.14 43.60 62.98 53.29 -1.57%
NAPS 7.3066 6.541 6.3763 5.786 5.1932 4.6711 4.613 7.96%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 24.20 20.92 24.60 21.20 16.68 10.60 16.20 -
P/RPS 2.57 2.33 2.28 2.62 2.54 1.50 2.64 -0.44%
P/EPS 24.44 19.79 18.08 18.32 19.92 16.33 18.37 4.87%
EY 4.09 5.05 5.53 5.46 5.02 6.12 5.44 -4.64%
DY 2.07 3.11 3.46 2.83 2.70 6.13 3.40 -7.93%
P/NAPS 3.21 3.10 3.74 3.55 3.11 2.20 3.40 -0.95%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 22/05/13 24/05/12 25/05/11 26/05/10 27/05/09 21/05/08 -
Price 24.70 21.70 22.16 21.50 15.58 11.90 17.90 -
P/RPS 2.63 2.41 2.05 2.65 2.37 1.69 2.92 -1.72%
P/EPS 24.95 20.53 16.28 18.58 18.60 18.33 20.30 3.49%
EY 4.01 4.87 6.14 5.38 5.38 5.46 4.93 -3.38%
DY 2.02 3.00 3.84 2.79 2.89 5.46 3.07 -6.73%
P/NAPS 3.28 3.21 3.37 3.60 2.91 2.47 3.76 -2.24%

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