[KLCCP] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 51.54%
YoY- -2.08%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 432,084 218,405 866,476 649,636 430,876 214,012 843,039 -35.92%
PBT 261,581 131,097 1,032,204 373,183 247,825 123,761 904,414 -56.23%
Tax -67,613 -34,295 -195,421 -91,207 -60,853 -30,602 -191,156 -49.95%
NP 193,968 96,802 836,783 281,976 186,972 93,159 713,258 -57.99%
-
NP to SH 121,122 60,374 535,650 173,115 114,234 57,911 441,575 -57.75%
-
Tax Rate 25.85% 26.16% 18.93% 24.44% 24.55% 24.73% 21.14% -
Total Cost 238,116 121,603 29,693 367,660 243,904 120,853 129,781 49.81%
-
Net Worth 4,146,350 4,140,198 4,072,247 3,708,939 3,698,827 3,698,831 3,643,203 8.99%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 46,693 - 98,070 46,712 46,702 - 116,115 -45.48%
Div Payout % 38.55% - 18.31% 26.98% 40.88% - 26.30% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 4,146,350 4,140,198 4,072,247 3,708,939 3,698,827 3,698,831 3,643,203 8.99%
NOSH 933,862 934,582 934,001 934,241 934,047 934,048 934,154 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 44.89% 44.32% 96.57% 43.41% 43.39% 43.53% 84.61% -
ROE 2.92% 1.46% 13.15% 4.67% 3.09% 1.57% 12.12% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.27 23.37 92.77 69.54 46.13 22.91 90.25 -35.91%
EPS 12.97 6.46 57.35 18.53 12.23 6.20 47.27 -57.74%
DPS 5.00 0.00 10.50 5.00 5.00 0.00 12.43 -45.47%
NAPS 4.44 4.43 4.36 3.97 3.96 3.96 3.90 9.02%
Adjusted Per Share Value based on latest NOSH - 934,619
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.25 23.38 92.74 69.53 46.12 22.91 90.23 -35.92%
EPS 12.96 6.46 57.33 18.53 12.23 6.20 47.26 -57.75%
DPS 5.00 0.00 10.50 5.00 5.00 0.00 12.43 -45.47%
NAPS 4.4378 4.4312 4.3585 3.9696 3.9588 3.9588 3.8993 8.99%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.32 3.26 3.00 2.80 2.70 2.72 2.92 -
P/RPS 7.18 13.95 3.23 4.03 5.85 11.87 3.24 69.89%
P/EPS 25.60 50.46 5.23 15.11 22.08 43.87 6.18 157.70%
EY 3.91 1.98 19.12 6.62 4.53 2.28 16.19 -61.18%
DY 1.51 0.00 3.50 1.79 1.85 0.00 4.26 -49.88%
P/NAPS 0.75 0.74 0.69 0.71 0.68 0.69 0.75 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/02/10 03/08/09 12/05/09 26/02/09 27/11/08 20/08/08 24/06/08 -
Price 3.38 3.18 3.20 2.90 2.72 2.85 2.80 -
P/RPS 7.31 13.61 3.45 4.17 5.90 12.44 3.10 77.06%
P/EPS 26.06 49.23 5.58 15.65 22.24 45.97 5.92 168.35%
EY 3.84 2.03 17.92 6.39 4.50 2.18 16.88 -62.70%
DY 1.48 0.00 3.28 1.72 1.84 0.00 4.44 -51.89%
P/NAPS 0.76 0.72 0.73 0.73 0.69 0.72 0.72 3.66%

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