[KLCCP] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock

[KLCCP] KLCC PROPERTY HOLDINGS BHD

Announcement Date

12-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

31-Mar-2009 [#4]

Profit Trend

QoQ- 132.06%

YoY- 21.3%

Quarter Report

KLCCP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	874,325	864,168	873,620	866,476	866,181	861,752	856,048	1.41%
YoY %	1.18%	-1.08%	0.82%	0.03%	0.51%	0.67%	-	-
Horiz. %	102.14%	100.95%	102.05%	101.22%	101.18%	100.67%	100.00%	-
PBT	522,046	523,162	524,388	1,032,204	497,577	495,650	495,044	3.59%
YoY %	-0.21%	-0.23%	-49.20%	107.45%	0.39%	0.12%	-	-
Horiz. %	105.45%	105.68%	105.93%	208.51%	100.51%	100.12%	100.00%	-
Tax	-134,384	-135,226	-137,180	-195,421	-121,609	-121,706	-122,408	6.40%
YoY %	0.62%	1.42%	29.80%	-60.70%	0.08%	0.57%	-	-
Horiz. %	109.78%	110.47%	112.07%	159.65%	99.35%	99.43%	100.00%	-
NP	387,662	387,936	387,208	836,783	375,968	373,944	372,636	2.66%
YoY %	-0.07%	0.19%	-53.73%	122.57%	0.54%	0.35%	-	-
Horiz. %	104.03%	104.11%	103.91%	224.56%	100.89%	100.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	240,461	242,244	241,496	535,650	230,820	228,468	231,644	2.51%
YoY %	-0.74%	0.31%	-54.92%	132.06%	1.03%	-1.37%	-	-
Horiz. %	103.81%	104.58%	104.25%	231.24%	99.64%	98.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.74%	25.85%	26.16%	18.93%	24.44%	24.55%	24.73%	-
YoY %	-0.43%	-1.19%	38.19%	-22.55%	-0.45%	-0.73%	-	-
Horiz. %	104.08%	104.53%	105.78%	76.55%	98.83%	99.27%	100.00%	-
Total Cost	486,662	476,232	486,412	29,693	490,213	487,808	483,412	0.44%
YoY %	2.19%	-2.09%	1,538.14%	-93.94%	0.49%	0.91%	-	-
Horiz. %	100.67%	98.51%	100.62%	6.14%	101.41%	100.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,156,083	4,146,350	4,140,198	4,072,247	3,708,939	3,698,827	3,698,831	8.05%
YoY %	0.23%	0.15%	1.67%	9.80%	0.27%	-0.00%	-	-
Horiz. %	112.36%	112.10%	111.93%	110.10%	100.27%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	62,263	93,386	-	98,070	62,282	93,404	-	-
YoY %	-33.33%	0.00%	-	57.46%	-33.32%	0.00%	-	-
Horiz. %	66.66%	99.98%	-	105.00%	66.68%	100.00%	-	-
Div Payout %	25.89%	38.55%	-	18.31%	26.98%	40.88%	-	-
YoY %	-32.84%	0.00%	-	-32.13%	-34.00%	0.00%	-	-
Horiz. %	63.33%	94.30%	-	44.79%	66.00%	100.00%	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	4,156,083	4,146,350	4,140,198	4,072,247	3,708,939	3,698,827	3,698,831	8.05%
YoY %	0.23%	0.15%	1.67%	9.80%	0.27%	-0.00%	-	-
Horiz. %	112.36%	112.10%	111.93%	110.10%	100.27%	100.00%	100.00%	-
NOSH	933,951	933,862	934,582	934,001	934,241	934,047	934,048	-0.00%
YoY %	0.01%	-0.08%	0.06%	-0.03%	0.02%	-0.00%	-	-
Horiz. %	99.99%	99.98%	100.06%	99.99%	100.02%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	44.34%	44.89%	44.32%	96.57%	43.41%	43.39%	43.53%	-
YoY %	-1.23%	1.29%	-54.11%	122.46%	0.05%	-0.32%	-	-
Horiz. %	101.86%	103.12%	101.81%	221.85%	99.72%	99.68%	100.00%	-
ROE	5.79%	5.84%	5.83%	13.15%	6.22%	6.18%	6.26%	-
YoY %	-0.86%	0.17%	-55.67%	111.41%	0.65%	-1.28%	-	-
Horiz. %	92.49%	93.29%	93.13%	210.06%	99.36%	98.72%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	93.62	92.54	93.48	92.77	92.71	92.26	91.65	1.42%
YoY %	1.17%	-1.01%	0.77%	0.06%	0.49%	0.67%	-	-
Horiz. %	102.15%	100.97%	102.00%	101.22%	101.16%	100.67%	100.00%	-
EPS	25.75	25.94	25.84	57.35	24.71	24.46	24.80	2.53%
YoY %	-0.73%	0.39%	-54.94%	132.09%	1.02%	-1.37%	-	-
Horiz. %	103.83%	104.60%	104.19%	231.25%	99.64%	98.63%	100.00%	-
DPS	6.67	10.00	0.00	10.50	6.67	10.00	0.00	-
YoY %	-33.30%	0.00%	0.00%	57.42%	-33.30%	0.00%	-	-
Horiz. %	66.70%	100.00%	0.00%	105.00%	66.70%	100.00%	-	-
NAPS	4.45	4.44	4.43	4.36	3.97	3.96	3.96	8.06%
YoY %	0.23%	0.23%	1.61%	9.82%	0.25%	0.00%	-	-
Horiz. %	112.37%	112.12%	111.87%	110.10%	100.25%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 934,127
RPS	93.58	92.49	93.50	92.74	92.71	92.23	91.62	1.41%
YoY %	1.18%	-1.08%	0.82%	0.03%	0.52%	0.67%	-	-
Horiz. %	102.14%	100.95%	102.05%	101.22%	101.19%	100.67%	100.00%	-
EPS	25.74	25.93	25.85	57.33	24.70	24.45	24.79	2.53%
YoY %	-0.73%	0.31%	-54.91%	132.11%	1.02%	-1.37%	-	-
Horiz. %	103.83%	104.60%	104.28%	231.26%	99.64%	98.63%	100.00%	-
DPS	6.66	10.00	0.00	10.50	6.67	10.00	0.00	-
YoY %	-33.40%	0.00%	0.00%	57.42%	-33.30%	0.00%	-	-
Horiz. %	66.60%	100.00%	0.00%	105.00%	66.70%	100.00%	-	-
NAPS	4.4482	4.4378	4.4312	4.3585	3.9696	3.9588	3.9588	8.05%
YoY %	0.23%	0.15%	1.67%	9.80%	0.27%	0.00%	-	-
Horiz. %	112.36%	112.10%	111.93%	110.10%	100.27%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	3.44	3.32	3.26	3.00	2.80	2.70	2.72	-
P/RPS	3.67	3.59	3.49	3.23	3.02	2.93	2.97	15.10%
YoY %	2.23%	2.87%	8.05%	6.95%	3.07%	-1.35%	-	-
Horiz. %	123.57%	120.88%	117.51%	108.75%	101.68%	98.65%	100.00%	-
P/EPS	13.36	12.80	12.62	5.23	11.33	11.04	10.97	14.00%
YoY %	4.37%	1.43%	141.30%	-53.84%	2.63%	0.64%	-	-
Horiz. %	121.79%	116.68%	115.04%	47.68%	103.28%	100.64%	100.00%	-
EY	7.48	7.81	7.93	19.12	8.82	9.06	9.12	-12.34%
YoY %	-4.23%	-1.51%	-58.53%	116.78%	-2.65%	-0.66%	-	-
Horiz. %	82.02%	85.64%	86.95%	209.65%	96.71%	99.34%	100.00%	-
DY	1.94	3.01	0.00	3.50	2.38	3.70	0.00	-
YoY %	-35.55%	0.00%	0.00%	47.06%	-35.68%	0.00%	-	-
Horiz. %	52.43%	81.35%	0.00%	94.59%	64.32%	100.00%	-	-
P/NAPS	0.77	0.75	0.74	0.69	0.71	0.68	0.69	7.56%
YoY %	2.67%	1.35%	7.25%	-2.82%	4.41%	-1.45%	-	-
Horiz. %	111.59%	108.70%	107.25%	100.00%	102.90%	98.55%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	24/02/10	03/08/09	12/05/09	26/02/09	27/11/08	20/08/08	-
Price	3.27	3.38	3.18	3.20	2.90	2.72	2.85	-
P/RPS	3.49	3.65	3.40	3.45	3.13	2.95	3.11	7.96%
YoY %	-4.38%	7.35%	-1.45%	10.22%	6.10%	-5.14%	-	-
Horiz. %	112.22%	117.36%	109.32%	110.93%	100.64%	94.86%	100.00%	-
P/EPS	12.70	13.03	12.31	5.58	11.74	11.12	11.49	6.88%
YoY %	-2.53%	5.85%	120.61%	-52.47%	5.58%	-3.22%	-	-
Horiz. %	110.53%	113.40%	107.14%	48.56%	102.18%	96.78%	100.00%	-
EY	7.87	7.67	8.13	17.92	8.52	8.99	8.70	-6.44%
YoY %	2.61%	-5.66%	-54.63%	110.33%	-5.23%	3.33%	-	-
Horiz. %	90.46%	88.16%	93.45%	205.98%	97.93%	103.33%	100.00%	-
DY	2.04	2.96	0.00	3.28	2.30	3.68	0.00	-
YoY %	-31.08%	0.00%	0.00%	42.61%	-37.50%	0.00%	-	-
Horiz. %	55.43%	80.43%	0.00%	89.13%	62.50%	100.00%	-	-
P/NAPS	0.73	0.76	0.72	0.73	0.73	0.69	0.72	0.92%
YoY %	-3.95%	5.56%	-1.37%	0.00%	5.80%	-4.17%	-	-
Horiz. %	101.39%	105.56%	100.00%	101.39%	101.39%	95.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos