[KLCCP] YoY Cumulative 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- 41.14%
YoY- 36.69%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 697,534 655,744 649,636 632,002 583,728 559,361 424,661 8.61%
PBT 773,026 391,535 373,183 353,682 290,248 278,428 190,793 26.24%
Tax -111,865 -100,788 -91,207 -61,273 -77,109 -81,250 -109,447 0.36%
NP 661,161 290,747 281,976 292,409 213,139 197,178 81,346 41.77%
-
NP to SH 539,727 180,346 173,115 176,801 129,347 121,566 81,346 37.05%
-
Tax Rate 14.47% 25.74% 24.44% 17.32% 26.57% 29.18% 57.36% -
Total Cost 36,373 364,997 367,660 339,593 370,589 362,183 343,315 -31.19%
-
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 46,705 46,697 46,712 56,038 56,034 46,720 - -
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 10.66% 4.34% 4.67% 5.27% 5.17% 4.40% 6.52% -
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 74.67 70.21 69.54 67.67 62.50 59.86 82.43 -1.63%
EPS 57.78 19.31 18.53 18.93 13.85 13.01 15.79 24.12%
DPS 5.00 5.00 5.00 6.00 6.00 5.00 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 74.66 70.18 69.53 67.64 62.48 59.87 45.45 8.61%
EPS 57.77 19.30 18.53 18.92 13.84 13.01 8.71 37.05%
DPS 5.00 5.00 5.00 6.00 6.00 5.00 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 4.49 4.90 4.03 5.17 4.54 3.46 2.15 13.05%
P/EPS 5.80 17.81 15.11 18.49 20.51 15.91 11.21 -10.39%
EY 17.25 5.61 6.62 5.41 4.88 6.29 8.92 11.61%
DY 1.49 1.45 1.79 1.71 2.11 2.42 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 4.54 4.66 4.17 4.82 5.70 3.64 2.55 10.08%
P/EPS 5.87 16.93 15.65 17.22 25.70 16.76 13.30 -12.73%
EY 17.04 5.91 6.39 5.81 3.89 5.97 7.52 14.59%
DY 1.47 1.53 1.72 1.84 1.69 2.29 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