[KLCCP] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
03-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -88.73%
YoY- 4.25%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 881,337 655,744 432,084 218,405 866,476 649,636 430,876 61.20%
PBT 1,291,476 391,535 261,581 131,097 1,032,204 373,183 247,825 200.88%
Tax -173,359 -100,788 -67,613 -34,295 -195,421 -91,207 -60,853 101.08%
NP 1,118,117 290,747 193,968 96,802 836,783 281,976 186,972 229.82%
-
NP to SH 647,583 180,346 121,122 60,374 535,650 173,115 114,234 218.26%
-
Tax Rate 13.42% 25.74% 25.85% 26.16% 18.93% 24.44% 24.55% -
Total Cost -236,780 364,997 238,116 121,603 29,693 367,660 243,904 -
-
Net Worth 4,623,591 4,156,083 4,146,350 4,140,198 4,072,247 3,708,939 3,698,827 16.05%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 102,746 46,697 46,693 - 98,070 46,712 46,702 69.23%
Div Payout % 15.87% 25.89% 38.55% - 18.31% 26.98% 40.88% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 4,623,591 4,156,083 4,146,350 4,140,198 4,072,247 3,708,939 3,698,827 16.05%
NOSH 934,058 933,951 933,862 934,582 934,001 934,241 934,047 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 126.87% 44.34% 44.89% 44.32% 96.57% 43.41% 43.39% -
ROE 14.01% 4.34% 2.92% 1.46% 13.15% 4.67% 3.09% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 94.36 70.21 46.27 23.37 92.77 69.54 46.13 61.21%
EPS 69.33 19.31 12.97 6.46 57.35 18.53 12.23 218.26%
DPS 11.00 5.00 5.00 0.00 10.50 5.00 5.00 69.23%
NAPS 4.95 4.45 4.44 4.43 4.36 3.97 3.96 16.05%
Adjusted Per Share Value based on latest NOSH - 934,582
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 94.33 70.18 46.25 23.38 92.74 69.53 46.12 61.19%
EPS 69.31 19.30 12.96 6.46 57.33 18.53 12.23 218.20%
DPS 11.00 5.00 5.00 0.00 10.50 5.00 5.00 69.23%
NAPS 4.9486 4.4482 4.4378 4.4312 4.3585 3.9696 3.9588 16.05%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.35 3.44 3.32 3.26 3.00 2.80 2.70 -
P/RPS 3.55 4.90 7.18 13.95 3.23 4.03 5.85 -28.34%
P/EPS 4.83 17.81 25.60 50.46 5.23 15.11 22.08 -63.72%
EY 20.70 5.61 3.91 1.98 19.12 6.62 4.53 175.62%
DY 3.28 1.45 1.51 0.00 3.50 1.79 1.85 46.53%
P/NAPS 0.68 0.77 0.75 0.74 0.69 0.71 0.68 0.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 25/02/10 24/02/10 03/08/09 12/05/09 26/02/09 27/11/08 -
Price 3.29 3.27 3.38 3.18 3.20 2.90 2.72 -
P/RPS 3.49 4.66 7.31 13.61 3.45 4.17 5.90 -29.55%
P/EPS 4.75 16.93 26.06 49.23 5.58 15.65 22.24 -64.30%
EY 21.07 5.91 3.84 2.03 17.92 6.39 4.50 180.14%
DY 3.34 1.53 1.48 0.00 3.28 1.72 1.84 48.85%
P/NAPS 0.66 0.73 0.76 0.72 0.73 0.73 0.69 -2.92%

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