[KLCCP] QoQ Cumulative Quarter Result on 30-Jun-2010

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010
Profit Trend
QoQ- -90.16%
YoY- 5.54%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 926,377 697,534 460,097 227,044 881,337 655,744 432,084 66.34%
PBT 1,120,861 773,026 625,560 139,773 1,291,476 391,535 261,581 164.04%
Tax -201,503 -111,865 -73,405 -36,212 -173,359 -100,788 -67,613 107.23%
NP 919,358 661,161 552,155 103,561 1,118,117 290,747 193,968 182.43%
-
NP to SH 706,081 539,727 471,959 63,720 647,583 180,346 121,122 224.25%
-
Tax Rate 17.98% 14.47% 11.73% 25.91% 13.42% 25.74% 25.85% -
Total Cost 7,019 36,373 -92,058 123,483 -236,780 364,997 238,116 -90.47%
-
Net Worth 5,230,921 5,062,859 5,043,694 789,542 4,623,591 4,156,083 4,146,350 16.77%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 112,091 46,705 46,700 - 102,746 46,697 46,693 79.38%
Div Payout % 15.88% 8.65% 9.90% - 15.87% 25.89% 38.55% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 5,230,921 5,062,859 5,043,694 789,542 4,623,591 4,156,083 4,146,350 16.77%
NOSH 934,093 934,106 934,017 146,482 934,058 933,951 933,862 0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 99.24% 94.79% 120.01% 45.61% 126.87% 44.34% 44.89% -
ROE 13.50% 10.66% 9.36% 8.07% 14.01% 4.34% 2.92% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 99.17 74.67 49.26 155.00 94.36 70.21 46.27 66.31%
EPS 75.59 57.78 50.53 43.50 69.33 19.31 12.97 224.20%
DPS 12.00 5.00 5.00 0.00 11.00 5.00 5.00 79.35%
NAPS 5.60 5.42 5.40 5.39 4.95 4.45 4.44 16.75%
Adjusted Per Share Value based on latest NOSH - 146,482
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 99.15 74.66 49.24 24.30 94.33 70.18 46.25 66.33%
EPS 75.57 57.77 50.51 6.82 69.31 19.30 12.96 224.31%
DPS 12.00 5.00 5.00 0.00 11.00 5.00 5.00 79.35%
NAPS 5.5986 5.4187 5.3982 0.845 4.9486 4.4482 4.4378 16.77%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.34 3.35 3.31 3.07 3.35 3.44 3.32 -
P/RPS 3.37 4.49 6.72 1.98 3.55 4.90 7.18 -39.63%
P/EPS 4.42 5.80 6.55 7.06 4.83 17.81 25.60 -69.02%
EY 22.63 17.25 15.27 14.17 20.70 5.61 3.91 222.70%
DY 3.59 1.49 1.51 0.00 3.28 1.45 1.51 78.22%
P/NAPS 0.60 0.62 0.61 0.57 0.68 0.77 0.75 -13.83%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 25/02/11 24/11/10 27/08/10 17/05/10 25/02/10 24/02/10 -
Price 3.28 3.39 3.28 3.32 3.29 3.27 3.38 -
P/RPS 3.31 4.54 6.66 2.14 3.49 4.66 7.31 -41.06%
P/EPS 4.34 5.87 6.49 7.63 4.75 16.93 26.06 -69.76%
EY 23.05 17.04 15.41 13.10 21.07 5.91 3.84 230.64%
DY 3.66 1.47 1.52 0.00 3.34 1.53 1.48 82.97%
P/NAPS 0.59 0.63 0.61 0.62 0.66 0.73 0.76 -15.54%

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