[KLCCP] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
21-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 40.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 559,361 374,269 186,966 598,021 424,661 243,985 62,653 328.64%
PBT 278,428 185,373 91,574 268,144 190,793 107,945 27,065 371.00%
Tax -81,250 -51,826 -25,320 -153,704 -109,447 -59,575 -14,713 211.45%
NP 197,178 133,547 66,254 114,440 81,346 48,370 12,352 530.79%
-
NP to SH 121,566 81,943 37,083 114,440 81,346 48,370 12,352 357.34%
-
Tax Rate 29.18% 27.96% 27.65% 57.32% 57.36% 55.19% 54.36% -
Total Cost 362,183 240,722 120,712 483,581 343,315 195,615 50,301 271.54%
-
Net Worth 2,765,836 1,625,778 1,615,959 1,503,184 1,246,721 737,124 295,994 341.83%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 46,720 46,717 - 58,766 - 13,706 - -
Div Payout % 38.43% 57.01% - 51.35% - 28.34% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,765,836 1,625,778 1,615,959 1,503,184 1,246,721 737,124 295,994 341.83%
NOSH 934,404 934,355 934,080 618,594 515,174 304,596 189,157 189.20%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 35.25% 35.68% 35.44% 19.14% 19.16% 19.82% 19.71% -
ROE 4.40% 5.04% 2.29% 7.61% 6.52% 6.56% 4.17% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 59.86 40.06 20.02 96.67 82.43 80.10 33.12 48.21%
EPS 13.01 8.77 3.97 18.50 15.79 15.88 6.53 58.13%
DPS 5.00 5.00 0.00 9.50 0.00 4.50 0.00 -
NAPS 2.96 1.74 1.73 2.43 2.42 2.42 1.5648 52.77%
Adjusted Per Share Value based on latest NOSH - 934,858
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 59.87 40.06 20.01 64.01 45.45 26.11 6.71 328.47%
EPS 13.01 8.77 3.97 12.25 8.71 5.18 1.32 357.78%
DPS 5.00 5.00 0.00 6.29 0.00 1.47 0.00 -
NAPS 2.9603 1.7401 1.7295 1.6088 1.3344 0.7889 0.3168 341.84%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - -
Price 2.07 2.17 2.05 2.00 1.77 1.68 0.00 -
P/RPS 3.46 5.42 10.24 2.07 2.15 2.10 0.00 -
P/EPS 15.91 24.74 51.64 10.81 11.21 10.58 0.00 -
EY 6.29 4.04 1.94 9.25 8.92 9.45 0.00 -
DY 2.42 2.30 0.00 4.75 0.00 2.68 0.00 -
P/NAPS 0.70 1.25 1.18 0.82 0.73 0.69 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 28/11/05 24/08/05 21/07/05 18/02/05 23/11/04 25/08/04 -
Price 2.18 2.09 2.12 2.09 2.10 1.77 1.69 -
P/RPS 3.64 5.22 10.59 2.16 2.55 2.21 5.10 -20.08%
P/EPS 16.76 23.83 53.40 11.30 13.30 11.15 25.88 -25.08%
EY 5.97 4.20 1.87 8.85 7.52 8.97 3.86 33.63%
DY 2.29 2.39 0.00 4.55 0.00 2.54 0.00 -
P/NAPS 0.74 1.20 1.23 0.86 0.87 0.73 1.08 -22.22%

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