[KLCCP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 48.9%
YoY- 4.18%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 460,097 227,044 881,337 655,744 432,084 218,405 866,476 -34.40%
PBT 625,560 139,773 1,291,476 391,535 261,581 131,097 1,032,204 -28.36%
Tax -73,405 -36,212 -173,359 -100,788 -67,613 -34,295 -195,421 -47.90%
NP 552,155 103,561 1,118,117 290,747 193,968 96,802 836,783 -24.18%
-
NP to SH 471,959 63,720 647,583 180,346 121,122 60,374 535,650 -8.08%
-
Tax Rate 11.73% 25.91% 13.42% 25.74% 25.85% 26.16% 18.93% -
Total Cost -92,058 123,483 -236,780 364,997 238,116 121,603 29,693 -
-
Net Worth 5,043,694 789,542 4,623,591 4,156,083 4,146,350 4,140,198 4,072,247 15.31%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 46,700 - 102,746 46,697 46,693 - 98,070 -38.99%
Div Payout % 9.90% - 15.87% 25.89% 38.55% - 18.31% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 5,043,694 789,542 4,623,591 4,156,083 4,146,350 4,140,198 4,072,247 15.31%
NOSH 934,017 146,482 934,058 933,951 933,862 934,582 934,001 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 120.01% 45.61% 126.87% 44.34% 44.89% 44.32% 96.57% -
ROE 9.36% 8.07% 14.01% 4.34% 2.92% 1.46% 13.15% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 49.26 155.00 94.36 70.21 46.27 23.37 92.77 -34.40%
EPS 50.53 43.50 69.33 19.31 12.97 6.46 57.35 -8.08%
DPS 5.00 0.00 11.00 5.00 5.00 0.00 10.50 -38.99%
NAPS 5.40 5.39 4.95 4.45 4.44 4.43 4.36 15.31%
Adjusted Per Share Value based on latest NOSH - 934,132
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 49.24 24.30 94.33 70.18 46.25 23.38 92.74 -34.40%
EPS 50.51 6.82 69.31 19.30 12.96 6.46 57.33 -8.08%
DPS 5.00 0.00 11.00 5.00 5.00 0.00 10.50 -38.99%
NAPS 5.3982 0.845 4.9486 4.4482 4.4378 4.4312 4.3585 15.31%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.31 3.07 3.35 3.44 3.32 3.26 3.00 -
P/RPS 6.72 1.98 3.55 4.90 7.18 13.95 3.23 62.89%
P/EPS 6.55 7.06 4.83 17.81 25.60 50.46 5.23 16.17%
EY 15.27 14.17 20.70 5.61 3.91 1.98 19.12 -13.90%
DY 1.51 0.00 3.28 1.45 1.51 0.00 3.50 -42.87%
P/NAPS 0.61 0.57 0.68 0.77 0.75 0.74 0.69 -7.88%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 27/08/10 17/05/10 25/02/10 24/02/10 03/08/09 12/05/09 -
Price 3.28 3.32 3.29 3.27 3.38 3.18 3.20 -
P/RPS 6.66 2.14 3.49 4.66 7.31 13.61 3.45 54.97%
P/EPS 6.49 7.63 4.75 16.93 26.06 49.23 5.58 10.58%
EY 15.41 13.10 21.07 5.91 3.84 2.03 17.92 -9.56%
DY 1.52 0.00 3.34 1.53 1.48 0.00 3.28 -40.08%
P/NAPS 0.61 0.62 0.66 0.73 0.76 0.72 0.73 -11.27%

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