[KLCCP] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -5.9%
YoY- 36.69%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 930,045 874,325 866,181 842,669 778,304 745,814 566,214 8.61%
PBT 1,030,701 522,046 497,577 471,576 386,997 371,237 254,390 26.24%
Tax -149,153 -134,384 -121,609 -81,697 -102,812 -108,333 -145,929 0.36%
NP 881,548 387,662 375,968 389,878 284,185 262,904 108,461 41.77%
-
NP to SH 719,636 240,461 230,820 235,734 172,462 162,088 108,461 37.05%
-
Tax Rate 14.47% 25.74% 24.44% 17.32% 26.57% 29.18% 57.36% -
Total Cost 48,497 486,662 490,213 452,790 494,118 482,910 457,753 -31.20%
-
Net Worth 5,062,859 4,156,083 3,708,939 3,352,961 2,502,887 2,765,836 1,246,721 26.29%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 62,273 62,263 62,282 74,717 74,713 62,293 - -
Div Payout % 8.65% 25.89% 26.98% 31.70% 43.32% 38.43% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 5,062,859 4,156,083 3,708,939 3,352,961 2,502,887 2,765,836 1,246,721 26.29%
NOSH 934,106 933,951 934,241 933,972 933,913 934,404 515,174 10.42%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 94.79% 44.34% 43.41% 46.27% 36.51% 35.25% 19.16% -
ROE 14.21% 5.79% 6.22% 7.03% 6.89% 5.86% 8.70% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 99.57 93.62 92.71 90.22 83.34 79.82 109.91 -1.63%
EPS 77.04 25.75 24.71 25.24 18.47 17.35 21.05 24.12%
DPS 6.67 6.67 6.67 8.00 8.00 6.67 0.00 -
NAPS 5.42 4.45 3.97 3.59 2.68 2.96 2.42 14.37%
Adjusted Per Share Value based on latest NOSH - 933,641
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 99.54 93.58 92.71 90.19 83.30 79.82 60.60 8.61%
EPS 77.02 25.74 24.70 25.23 18.46 17.35 11.61 37.05%
DPS 6.67 6.66 6.67 8.00 8.00 6.67 0.00 -
NAPS 5.4187 4.4482 3.9696 3.5886 2.6788 2.9603 1.3344 26.29%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.35 3.44 2.80 3.50 2.84 2.07 1.77 -
P/RPS 3.36 3.67 3.02 3.88 3.41 2.59 1.61 13.03%
P/EPS 4.35 13.36 11.33 13.87 15.38 11.93 8.41 -10.40%
EY 23.00 7.48 8.82 7.21 6.50 8.38 11.89 11.61%
DY 1.99 1.94 2.38 2.29 2.82 3.22 0.00 -
P/NAPS 0.62 0.77 0.71 0.97 1.06 0.70 0.73 -2.68%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 26/02/09 28/02/08 26/02/07 24/02/06 18/02/05 -
Price 3.39 3.27 2.90 3.26 3.56 2.18 2.10 -
P/RPS 3.40 3.49 3.13 3.61 4.27 2.73 1.91 10.08%
P/EPS 4.40 12.70 11.74 12.92 19.28 12.57 9.97 -12.73%
EY 22.73 7.87 8.52 7.74 5.19 7.96 10.03 14.60%
DY 1.97 2.04 2.30 2.45 2.25 3.06 0.00 -
P/NAPS 0.63 0.73 0.73 0.91 1.33 0.74 0.87 -5.23%

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