[KLCCP] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 30.82%
YoY- 9.03%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 745,894 485,120 240,295 926,377 697,534 460,097 227,044 120.51%
PBT 1,598,625 300,780 148,407 1,120,861 773,026 625,560 139,773 405.38%
Tax -403,564 -76,841 -38,056 -201,503 -111,865 -73,405 -36,212 396.74%
NP 1,195,061 223,939 110,351 919,358 661,161 552,155 103,561 408.38%
-
NP to SH 657,596 138,890 67,894 706,081 539,727 471,959 63,720 372.00%
-
Tax Rate 25.24% 25.55% 25.64% 17.98% 14.47% 11.73% 25.91% -
Total Cost -449,167 261,181 129,944 7,019 36,373 -92,058 123,483 -
-
Net Worth 5,772,646 5,305,280 5,295,171 5,230,921 5,062,859 5,043,694 789,542 275.34%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 93,408 46,701 - 112,091 46,705 46,700 - -
Div Payout % 14.20% 33.62% - 15.88% 8.65% 9.90% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 5,772,646 5,305,280 5,295,171 5,230,921 5,062,859 5,043,694 789,542 275.34%
NOSH 934,100 934,028 933,892 934,093 934,106 934,017 146,482 242.72%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 160.22% 46.16% 45.92% 99.24% 94.79% 120.01% 45.61% -
ROE 11.39% 2.62% 1.28% 13.50% 10.66% 9.36% 8.07% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 79.85 51.94 25.73 99.17 74.67 49.26 155.00 -35.65%
EPS 70.40 14.87 7.27 75.59 57.78 50.53 43.50 37.72%
DPS 10.00 5.00 0.00 12.00 5.00 5.00 0.00 -
NAPS 6.18 5.68 5.67 5.60 5.42 5.40 5.39 9.51%
Adjusted Per Share Value based on latest NOSH - 934,048
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 79.83 51.92 25.72 99.15 74.66 49.24 24.30 120.51%
EPS 70.38 14.87 7.27 75.57 57.77 50.51 6.82 371.98%
DPS 10.00 5.00 0.00 12.00 5.00 5.00 0.00 -
NAPS 6.1784 5.6782 5.6674 5.5986 5.4187 5.3982 0.845 275.35%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.15 3.19 3.35 3.34 3.35 3.31 3.07 -
P/RPS 3.94 6.14 13.02 3.37 4.49 6.72 1.98 58.00%
P/EPS 4.47 21.45 46.08 4.42 5.80 6.55 7.06 -26.20%
EY 22.35 4.66 2.17 22.63 17.25 15.27 14.17 35.38%
DY 3.17 1.57 0.00 3.59 1.49 1.51 0.00 -
P/NAPS 0.51 0.56 0.59 0.60 0.62 0.61 0.57 -7.12%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 18/11/11 23/08/11 19/05/11 25/02/11 24/11/10 27/08/10 -
Price 3.28 3.06 3.18 3.28 3.39 3.28 3.32 -
P/RPS 4.11 5.89 12.36 3.31 4.54 6.66 2.14 54.32%
P/EPS 4.66 20.58 43.74 4.34 5.87 6.49 7.63 -27.95%
EY 21.46 4.86 2.29 23.05 17.04 15.41 13.10 38.84%
DY 3.05 1.63 0.00 3.66 1.47 1.52 0.00 -
P/NAPS 0.53 0.54 0.56 0.59 0.63 0.61 0.62 -9.90%

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