[KLCCP] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 373.47%
YoY- 21.84%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 847,326 564,449 275,842 745,894 485,120 240,295 926,377 -5.75%
PBT 1,947,076 379,189 194,744 1,598,625 300,780 148,407 1,120,861 44.36%
Tax -132,120 -90,828 -45,912 -403,564 -76,841 -38,056 -201,503 -24.46%
NP 1,814,956 288,361 148,832 1,195,061 223,939 110,351 919,358 57.17%
-
NP to SH 1,364,498 193,114 101,464 657,596 138,890 67,894 706,081 54.96%
-
Tax Rate 6.79% 23.95% 23.58% 25.24% 25.55% 25.64% 17.98% -
Total Cost -967,630 276,088 127,010 -449,167 261,181 129,944 7,019 -
-
Net Worth 7,687,443 6,549,246 6,493,322 5,772,646 5,305,280 5,295,171 5,230,921 29.17%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 112,089 37,370 37,371 93,408 46,701 - 112,091 -0.00%
Div Payout % 8.21% 19.35% 36.83% 14.20% 33.62% - 15.88% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 7,687,443 6,549,246 6,493,322 5,772,646 5,305,280 5,295,171 5,230,921 29.17%
NOSH 934,075 934,271 934,291 934,100 934,028 933,892 934,093 -0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 214.20% 51.09% 53.96% 160.22% 46.16% 45.92% 99.24% -
ROE 17.75% 2.95% 1.56% 11.39% 2.62% 1.28% 13.50% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 90.71 60.42 29.52 79.85 51.94 25.73 99.17 -5.75%
EPS 146.08 20.67 10.86 70.40 14.87 7.27 75.59 54.96%
DPS 12.00 4.00 4.00 10.00 5.00 0.00 12.00 0.00%
NAPS 8.23 7.01 6.95 6.18 5.68 5.67 5.60 29.17%
Adjusted Per Share Value based on latest NOSH - 934,100
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 90.69 60.41 29.52 79.83 51.92 25.72 99.15 -5.75%
EPS 146.04 20.67 10.86 70.38 14.87 7.27 75.57 54.96%
DPS 12.00 4.00 4.00 10.00 5.00 0.00 12.00 0.00%
NAPS 8.2278 7.0096 6.9498 6.1784 5.6782 5.6674 5.5986 29.17%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 5.82 4.65 3.40 3.15 3.19 3.35 3.34 -
P/RPS 6.42 7.70 11.52 3.94 6.14 13.02 3.37 53.49%
P/EPS 3.98 22.50 31.31 4.47 21.45 46.08 4.42 -6.73%
EY 25.10 4.45 3.19 22.35 4.66 2.17 22.63 7.12%
DY 2.06 0.86 1.18 3.17 1.57 0.00 3.59 -30.87%
P/NAPS 0.71 0.66 0.49 0.51 0.56 0.59 0.60 11.84%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 13/08/12 23/05/12 24/02/12 18/11/11 23/08/11 19/05/11 -
Price 5.58 5.21 3.25 3.28 3.06 3.18 3.28 -
P/RPS 6.15 8.62 11.01 4.11 5.89 12.36 3.31 50.96%
P/EPS 3.82 25.21 29.93 4.66 20.58 43.74 4.34 -8.13%
EY 26.18 3.97 3.34 21.46 4.86 2.29 23.05 8.83%
DY 2.15 0.77 1.23 3.05 1.63 0.00 3.66 -29.79%
P/NAPS 0.68 0.74 0.47 0.53 0.54 0.56 0.59 9.89%

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