[KLCCP] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 606.58%
YoY- 882.43%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,178,311 847,326 564,449 275,842 745,894 485,120 240,295 187.24%
PBT 2,193,496 1,947,076 379,189 194,744 1,598,625 300,780 148,407 497.37%
Tax -209,067 -132,120 -90,828 -45,912 -403,564 -76,841 -38,056 209.74%
NP 1,984,429 1,814,956 288,361 148,832 1,195,061 223,939 110,351 580.40%
-
NP to SH 1,464,097 1,364,498 193,114 101,464 657,596 138,890 67,894 667.56%
-
Tax Rate 9.53% 6.79% 23.95% 23.58% 25.24% 25.55% 25.64% -
Total Cost -806,118 -967,630 276,088 127,010 -449,167 261,181 129,944 -
-
Net Worth 7,743,628 7,687,443 6,549,246 6,493,322 5,772,646 5,305,280 5,295,171 28.68%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 154,125 112,089 37,370 37,371 93,408 46,701 - -
Div Payout % 10.53% 8.21% 19.35% 36.83% 14.20% 33.62% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 7,743,628 7,687,443 6,549,246 6,493,322 5,772,646 5,305,280 5,295,171 28.68%
NOSH 934,092 934,075 934,271 934,291 934,100 934,028 933,892 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 168.41% 214.20% 51.09% 53.96% 160.22% 46.16% 45.92% -
ROE 18.91% 17.75% 2.95% 1.56% 11.39% 2.62% 1.28% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 126.14 90.71 60.42 29.52 79.85 51.94 25.73 187.19%
EPS 156.74 146.08 20.67 10.86 70.40 14.87 7.27 667.45%
DPS 16.50 12.00 4.00 4.00 10.00 5.00 0.00 -
NAPS 8.29 8.23 7.01 6.95 6.18 5.68 5.67 28.67%
Adjusted Per Share Value based on latest NOSH - 934,043
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 126.11 90.69 60.41 29.52 79.83 51.92 25.72 187.22%
EPS 156.70 146.04 20.67 10.86 70.38 14.87 7.27 667.32%
DPS 16.50 12.00 4.00 4.00 10.00 5.00 0.00 -
NAPS 8.2879 8.2278 7.0096 6.9498 6.1784 5.6782 5.6674 28.68%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 6.30 5.82 4.65 3.40 3.15 3.19 3.35 -
P/RPS 4.99 6.42 7.70 11.52 3.94 6.14 13.02 -47.08%
P/EPS 4.02 3.98 22.50 31.31 4.47 21.45 46.08 -80.18%
EY 24.88 25.10 4.45 3.19 22.35 4.66 2.17 404.71%
DY 2.62 2.06 0.86 1.18 3.17 1.57 0.00 -
P/NAPS 0.76 0.71 0.66 0.49 0.51 0.56 0.59 18.29%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 27/11/12 13/08/12 23/05/12 24/02/12 18/11/11 23/08/11 -
Price 6.10 5.58 5.21 3.25 3.28 3.06 3.18 -
P/RPS 4.84 6.15 8.62 11.01 4.11 5.89 12.36 -46.32%
P/EPS 3.89 3.82 25.21 29.93 4.66 20.58 43.74 -79.92%
EY 25.70 26.18 3.97 3.34 21.46 4.86 2.29 397.60%
DY 2.70 2.15 0.77 1.23 3.05 1.63 0.00 -
P/NAPS 0.74 0.68 0.74 0.47 0.53 0.54 0.56 20.31%

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