[KLCCP] YoY TTM Result on 30-Jun-2008 [#1]

Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 1.01%
YoY- -55.13%
View:
Show?
TTM Result
31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 275,842 237,437 870,869 849,473 798,349 752,474 722,334 -13.28%
PBT 194,744 147,466 1,039,540 912,359 2,114,522 376,580 332,653 -7.61%
Tax -45,912 -38,460 -199,114 -193,452 -441,768 -87,173 -164,311 -17.19%
NP 148,832 109,006 840,426 718,907 1,672,754 289,407 168,342 -1.80%
-
NP to SH 101,464 67,768 538,113 446,039 994,126 178,310 139,171 -4.56%
-
Tax Rate 23.58% 26.08% 19.15% 21.20% 20.89% 23.15% 49.39% -
Total Cost 127,010 128,431 30,443 130,566 -874,405 463,067 553,992 -19.58%
-
Net Worth 6,493,322 6,444,933 4,140,198 3,698,831 3,307,734 2,491,960 1,615,959 22.85%
Dividend
31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 37,371 - 98,079 116,108 112,123 93,323 71,226 -9.10%
Div Payout % 36.83% - 18.23% 26.03% 11.28% 52.34% 51.18% -
Equity
31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 6,493,322 6,444,933 4,140,198 3,698,831 3,307,734 2,491,960 1,615,959 22.85%
NOSH 934,291 934,048 934,582 934,048 934,388 933,318 934,080 0.00%
Ratio Analysis
31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 53.96% 45.91% 96.50% 84.63% 209.53% 38.46% 23.31% -
ROE 1.56% 1.05% 13.00% 12.06% 30.05% 7.16% 8.61% -
Per Share
31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 29.52 25.42 93.18 90.95 85.44 80.62 77.33 -13.28%
EPS 10.86 7.26 57.58 47.75 106.39 19.10 14.90 -4.57%
DPS 4.00 0.00 10.50 12.43 12.00 10.00 7.63 -9.11%
NAPS 6.95 6.90 4.43 3.96 3.54 2.67 1.73 22.85%
Adjusted Per Share Value based on latest NOSH - 934,048
31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 29.52 25.41 93.21 90.92 85.45 80.54 77.31 -13.28%
EPS 10.86 7.25 57.59 47.74 106.40 19.08 14.90 -4.57%
DPS 4.00 0.00 10.50 12.43 12.00 9.99 7.62 -9.09%
NAPS 6.9498 6.898 4.4312 3.9588 3.5402 2.6671 1.7295 22.85%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/03/12 31/03/11 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.40 3.34 3.26 2.72 3.64 2.11 2.05 -
P/RPS 11.52 13.14 3.50 2.99 4.26 2.62 2.65 24.29%
P/EPS 31.31 46.04 5.66 5.70 3.42 11.04 13.76 12.94%
EY 3.19 2.17 17.66 17.56 29.23 9.05 7.27 -11.47%
DY 1.18 0.00 3.22 4.57 3.30 4.74 3.72 -15.62%
P/NAPS 0.49 0.48 0.74 0.69 1.03 0.79 1.18 -12.19%
Price Multiplier on Announcement Date
31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/05/12 19/05/11 03/08/09 20/08/08 29/08/07 28/08/06 24/08/05 -
Price 3.25 3.28 3.18 2.85 3.50 2.23 2.12 -
P/RPS 11.01 12.90 3.41 3.13 4.10 2.77 2.74 22.85%
P/EPS 29.93 45.21 5.52 5.97 3.29 11.67 14.23 11.63%
EY 3.34 2.21 18.11 16.76 30.40 8.57 7.03 -10.43%
DY 1.23 0.00 3.30 4.36 3.43 4.48 3.60 -14.69%
P/NAPS 0.47 0.48 0.72 0.72 0.99 0.84 1.23 -13.27%

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