[KLCCP] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -67.6%
YoY- 200.22%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 748,254 559,361 374,269 186,966 598,021 424,661 243,985 111.22%
PBT 373,978 278,428 185,373 91,574 268,144 190,793 107,945 129.13%
Tax -86,967 -81,250 -51,826 -25,320 -153,704 -109,447 -59,575 28.71%
NP 287,011 197,178 133,547 66,254 114,440 81,346 48,370 228.11%
-
NP to SH 177,105 121,566 81,943 37,083 114,440 81,346 48,370 137.74%
-
Tax Rate 23.25% 29.18% 27.96% 27.65% 57.32% 57.36% 55.19% -
Total Cost 461,243 362,183 240,722 120,712 483,581 343,315 195,615 77.24%
-
Net Worth 1,690,717 2,765,836 1,625,778 1,615,959 1,503,184 1,246,721 737,124 74.00%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 93,409 46,720 46,717 - 58,766 - 13,706 259.88%
Div Payout % 52.74% 38.43% 57.01% - 51.35% - 28.34% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,690,717 2,765,836 1,625,778 1,615,959 1,503,184 1,246,721 737,124 74.00%
NOSH 934,098 934,404 934,355 934,080 618,594 515,174 304,596 111.22%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 38.36% 35.25% 35.68% 35.44% 19.14% 19.16% 19.82% -
ROE 10.48% 4.40% 5.04% 2.29% 7.61% 6.52% 6.56% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 80.10 59.86 40.06 20.02 96.67 82.43 80.10 0.00%
EPS 18.96 13.01 8.77 3.97 18.50 15.79 15.88 12.55%
DPS 10.00 5.00 5.00 0.00 9.50 0.00 4.50 70.37%
NAPS 1.81 2.96 1.74 1.73 2.43 2.42 2.42 -17.61%
Adjusted Per Share Value based on latest NOSH - 934,080
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 80.09 59.87 40.06 20.01 64.01 45.45 26.11 111.25%
EPS 18.96 13.01 8.77 3.97 12.25 8.71 5.18 137.69%
DPS 10.00 5.00 5.00 0.00 6.29 0.00 1.47 259.44%
NAPS 1.8096 2.9603 1.7401 1.7295 1.6088 1.3344 0.7889 74.01%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.15 2.07 2.17 2.05 2.00 1.77 1.68 -
P/RPS 2.68 3.46 5.42 10.24 2.07 2.15 2.10 17.67%
P/EPS 11.34 15.91 24.74 51.64 10.81 11.21 10.58 4.73%
EY 8.82 6.29 4.04 1.94 9.25 8.92 9.45 -4.49%
DY 4.65 2.42 2.30 0.00 4.75 0.00 2.68 44.44%
P/NAPS 1.19 0.70 1.25 1.18 0.82 0.73 0.69 43.86%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 16/06/06 24/02/06 28/11/05 24/08/05 21/07/05 18/02/05 23/11/04 -
Price 2.10 2.18 2.09 2.12 2.09 2.10 1.77 -
P/RPS 2.62 3.64 5.22 10.59 2.16 2.55 2.21 12.02%
P/EPS 11.08 16.76 23.83 53.40 11.30 13.30 11.15 -0.41%
EY 9.03 5.97 4.20 1.87 8.85 7.52 8.97 0.44%
DY 4.76 2.29 2.39 0.00 4.55 0.00 2.54 52.06%
P/NAPS 1.16 0.74 1.20 1.23 0.86 0.87 0.73 36.21%

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