[KLCC] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 6.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,312,541 1,283,655 1,282,461 1,242,787 1,214,465 1,178,311 9.03%
PBT 1,185,054 1,147,878 897,531 2,241,565 2,205,263 2,193,496 -38.97%
Tax -89,656 -115,522 -162,249 -181,669 -219,553 -209,067 -49.29%
NP 1,095,398 1,032,356 735,282 2,059,896 1,985,710 1,984,429 -37.91%
-
NP to SH 921,505 825,504 552,002 1,545,582 1,450,595 1,464,097 -31.02%
-
Tax Rate 7.57% 10.06% 18.08% 8.10% 9.96% 9.53% -
Total Cost 217,143 251,299 547,179 -817,109 -771,245 -806,118 -
-
Net Worth 11,716,610 11,698,557 11,463,864 10,882,314 7,790,177 7,743,473 39.40%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 590,965 476,837 361,626 249,507 158,792 154,122 193.92%
Div Payout % 64.13% 57.76% 65.51% 16.14% 10.95% 10.53% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 11,716,610 11,698,557 11,463,864 10,882,314 7,790,177 7,743,473 39.40%
NOSH 1,805,333 1,805,333 1,805,333 1,719,165 934,074 934,074 69.65%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 83.46% 80.42% 57.33% 165.75% 163.50% 168.41% -
ROE 7.86% 7.06% 4.82% 14.20% 18.62% 18.91% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 72.70 71.10 71.04 72.29 130.02 126.15 -35.73%
EPS 51.04 45.73 30.58 89.90 155.30 156.74 -59.34%
DPS 32.73 26.41 20.03 14.51 17.00 16.50 73.23%
NAPS 6.49 6.48 6.35 6.33 8.34 8.29 -17.82%
Adjusted Per Share Value based on latest NOSH - 1,719,165
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 72.70 71.10 71.04 68.84 67.27 65.27 9.03%
EPS 51.04 45.73 30.58 85.61 80.35 81.10 -31.02%
DPS 32.73 26.41 20.03 13.82 8.80 8.54 193.81%
NAPS 6.49 6.48 6.35 6.0279 4.3151 4.2892 39.40%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 - - -
Price 6.35 5.85 6.43 6.80 0.00 0.00 -
P/RPS 8.73 8.23 9.05 9.41 0.00 0.00 -
P/EPS 12.44 12.79 21.03 7.56 0.00 0.00 -
EY 8.04 7.82 4.76 13.22 0.00 0.00 -
DY 5.16 4.51 3.12 2.13 0.00 0.00 -
P/NAPS 0.98 0.90 1.01 1.07 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 09/05/14 21/01/14 - - - - -
Price 6.46 5.50 0.00 0.00 0.00 0.00 -
P/RPS 8.89 7.74 0.00 0.00 0.00 0.00 -
P/EPS 12.66 12.03 0.00 0.00 0.00 0.00 -
EY 7.90 8.31 0.00 0.00 0.00 0.00 -
DY 5.07 4.80 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.85 0.00 0.00 0.00 0.00 -

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