[KLCC] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -10.86%
YoY- 109.14%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,346,628 1,339,000 1,307,576 1,363,528 1,247,984 1,103,368 4.06%
PBT 917,520 944,400 923,720 974,748 826,044 778,976 3.32%
Tax -103,772 -106,792 -106,796 -122,128 -225,592 -183,648 -10.78%
NP 813,748 837,608 816,924 852,620 600,452 595,328 6.44%
-
NP to SH 706,900 731,016 714,028 735,852 351,848 405,856 11.73%
-
Tax Rate 11.31% 11.31% 11.56% 12.53% 27.31% 23.58% -
Total Cost 532,880 501,392 490,652 510,908 647,532 508,040 0.95%
-
Net Worth 12,799,811 12,565,117 12,041,571 11,716,610 7,790,177 0 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 621,034 621,034 602,259 624,645 168,133 149,451 32.93%
Div Payout % 87.85% 84.95% 84.35% 84.89% 47.79% 36.82% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 12,799,811 12,565,117 12,041,571 11,716,610 7,790,177 0 -
NOSH 1,805,333 1,805,333 1,805,333 1,805,333 934,074 934,074 14.07%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 60.43% 62.55% 62.48% 62.53% 48.11% 53.96% -
ROE 5.52% 5.82% 5.93% 6.28% 4.52% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 74.59 74.17 72.43 75.53 133.61 118.12 -8.77%
EPS 39.16 40.48 39.56 40.76 37.68 43.44 -2.05%
DPS 34.40 34.40 33.36 34.60 18.00 16.00 16.53%
NAPS 7.09 6.96 6.67 6.49 8.34 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,805,333
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 74.59 74.17 72.43 75.53 69.13 61.12 4.06%
EPS 39.16 40.49 39.55 40.76 19.49 22.48 11.73%
DPS 34.40 34.40 33.36 34.60 9.31 8.28 32.93%
NAPS 7.09 6.96 6.67 6.49 4.3151 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 - - -
Price 7.93 7.16 6.99 6.35 0.00 0.00 -
P/RPS 10.63 9.65 9.65 8.41 0.00 0.00 -
P/EPS 20.25 17.68 17.67 15.58 0.00 0.00 -
EY 4.94 5.66 5.66 6.42 0.00 0.00 -
DY 4.34 4.80 4.77 5.45 0.00 0.00 -
P/NAPS 1.12 1.03 1.05 0.98 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/17 06/05/16 05/05/15 09/05/14 23/05/13 - -
Price 7.87 7.20 7.14 6.46 7.24 0.00 -
P/RPS 10.55 9.71 9.86 8.55 5.42 0.00 -
P/EPS 20.10 17.78 18.05 15.85 19.22 0.00 -
EY 4.98 5.62 5.54 6.31 5.20 0.00 -
DY 4.37 4.78 4.67 5.36 2.49 0.00 -
P/NAPS 1.11 1.03 1.07 1.00 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