[KLCCP] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 1.68%
YoY- 6.4%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 874,325 866,181 842,669 778,304 745,814 566,214 0 -
PBT 522,046 497,577 471,576 386,997 371,237 254,390 0 -
Tax -134,384 -121,609 -81,697 -102,812 -108,333 -145,929 0 -
NP 387,662 375,968 389,878 284,185 262,904 108,461 0 -
-
NP to SH 240,461 230,820 235,734 172,462 162,088 108,461 0 -
-
Tax Rate 25.74% 24.44% 17.32% 26.57% 29.18% 57.36% - -
Total Cost 486,662 490,213 452,790 494,118 482,910 457,753 0 -
-
Net Worth 4,156,083 3,708,939 3,352,961 2,502,887 2,765,836 1,246,721 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 62,263 62,282 74,717 74,713 62,293 - - -
Div Payout % 25.89% 26.98% 31.70% 43.32% 38.43% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 4,156,083 3,708,939 3,352,961 2,502,887 2,765,836 1,246,721 0 -
NOSH 933,951 934,241 933,972 933,913 934,404 515,174 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 44.34% 43.41% 46.27% 36.51% 35.25% 19.16% 0.00% -
ROE 5.79% 6.22% 7.03% 6.89% 5.86% 8.70% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 93.62 92.71 90.22 83.34 79.82 109.91 0.00 -
EPS 25.75 24.71 25.24 18.47 17.35 21.05 0.00 -
DPS 6.67 6.67 8.00 8.00 6.67 0.00 0.00 -
NAPS 4.45 3.97 3.59 2.68 2.96 2.42 0.00 -
Adjusted Per Share Value based on latest NOSH - 933,773
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 93.58 92.71 90.19 83.30 79.82 60.60 0.00 -
EPS 25.74 24.70 25.23 18.46 17.35 11.61 0.00 -
DPS 6.66 6.67 8.00 8.00 6.67 0.00 0.00 -
NAPS 4.4482 3.9696 3.5886 2.6788 2.9603 1.3344 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 3.44 2.80 3.50 2.84 2.07 1.77 0.00 -
P/RPS 3.67 3.02 3.88 3.41 2.59 1.61 0.00 -
P/EPS 13.36 11.33 13.87 15.38 11.93 8.41 0.00 -
EY 7.48 8.82 7.21 6.50 8.38 11.89 0.00 -
DY 1.94 2.38 2.29 2.82 3.22 0.00 0.00 -
P/NAPS 0.77 0.71 0.97 1.06 0.70 0.73 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 26/02/07 24/02/06 18/02/05 - -
Price 3.27 2.90 3.26 3.56 2.18 2.10 0.00 -
P/RPS 3.49 3.13 3.61 4.27 2.73 1.91 0.00 -
P/EPS 12.70 11.74 12.92 19.28 12.57 9.97 0.00 -
EY 7.87 8.52 7.74 5.19 7.96 10.03 0.00 -
DY 2.04 2.30 2.45 2.25 3.06 0.00 0.00 -
P/NAPS 0.73 0.73 0.91 1.33 0.74 0.87 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