[KLCCP] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
03-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 0.46%
YoY- 20.64%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 882,651 873,898 868,998 870,869 866,476 860,673 851,645 2.41%
PBT 1,291,476 1,050,556 1,045,960 1,039,540 1,032,204 923,915 916,002 25.76%
Tax -173,359 -205,002 -202,181 -199,114 -195,421 -221,090 -222,224 -15.26%
NP 1,118,117 845,554 843,779 840,426 836,783 702,825 693,778 37.50%
-
NP to SH 647,583 542,881 542,538 538,113 535,650 437,889 430,545 31.30%
-
Tax Rate 13.42% 19.51% 19.33% 19.15% 18.93% 23.93% 24.26% -
Total Cost -235,466 28,344 25,219 30,443 29,693 157,848 157,867 -
-
Net Worth 4,623,796 4,156,889 4,149,555 4,140,198 4,072,797 3,710,437 3,698,823 16.05%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 102,775 98,106 98,106 98,079 98,079 106,776 106,776 -2.51%
Div Payout % 15.87% 18.07% 18.08% 18.23% 18.31% 24.38% 24.80% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 4,623,796 4,156,889 4,149,555 4,140,198 4,072,797 3,710,437 3,698,823 16.05%
NOSH 934,100 934,132 934,584 934,582 934,127 934,619 934,046 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 126.68% 96.76% 97.10% 96.50% 96.57% 81.66% 81.46% -
ROE 14.01% 13.06% 13.07% 13.00% 13.15% 11.80% 11.64% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 94.49 93.55 92.98 93.18 92.76 92.09 91.18 2.40%
EPS 69.33 58.12 58.05 57.58 57.34 46.85 46.09 31.31%
DPS 11.00 10.50 10.50 10.50 10.50 11.43 11.43 -2.52%
NAPS 4.95 4.45 4.44 4.43 4.36 3.97 3.96 16.05%
Adjusted Per Share Value based on latest NOSH - 934,582
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 94.47 93.53 93.01 93.21 92.74 92.12 91.15 2.41%
EPS 69.31 58.10 58.07 57.59 57.33 46.87 46.08 31.30%
DPS 11.00 10.50 10.50 10.50 10.50 11.43 11.43 -2.52%
NAPS 4.9488 4.4491 4.4412 4.4312 4.3591 3.9713 3.9588 16.06%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.35 3.44 3.32 3.26 3.00 2.80 2.70 -
P/RPS 3.55 3.68 3.57 3.50 3.23 3.04 2.96 12.89%
P/EPS 4.83 5.92 5.72 5.66 5.23 5.98 5.86 -12.10%
EY 20.69 16.89 17.49 17.66 19.11 16.73 17.07 13.69%
DY 3.28 3.05 3.16 3.22 3.50 4.08 4.23 -15.61%
P/NAPS 0.68 0.77 0.75 0.74 0.69 0.71 0.68 0.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 25/02/10 24/02/10 03/08/09 12/05/09 26/02/09 27/11/08 -
Price 3.29 3.27 3.38 3.18 3.20 2.90 2.72 -
P/RPS 3.48 3.50 3.64 3.41 3.45 3.15 2.98 10.90%
P/EPS 4.75 5.63 5.82 5.52 5.58 6.19 5.90 -13.46%
EY 21.07 17.77 17.17 18.11 17.92 16.16 16.95 15.62%
DY 3.34 3.21 3.11 3.30 3.28 3.94 4.20 -14.17%
P/NAPS 0.66 0.73 0.76 0.72 0.73 0.73 0.69 -2.92%

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