[KLCCP] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 51.54%
YoY- -2.08%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 485,120 697,534 655,744 649,636 632,002 583,728 559,361 -2.44%
PBT 300,780 773,026 391,535 373,183 353,682 290,248 278,428 1.35%
Tax -76,841 -111,865 -100,788 -91,207 -61,273 -77,109 -81,250 -0.96%
NP 223,939 661,161 290,747 281,976 292,409 213,139 197,178 2.23%
-
NP to SH 138,890 539,727 180,346 173,115 176,801 129,347 121,566 2.34%
-
Tax Rate 25.55% 14.47% 25.74% 24.44% 17.32% 26.57% 29.18% -
Total Cost 261,181 36,373 364,997 367,660 339,593 370,589 362,183 -5.52%
-
Net Worth 5,305,280 5,062,859 4,156,083 3,708,939 3,352,961 2,502,887 2,765,836 11.99%
Dividend
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 46,701 46,705 46,697 46,712 56,038 56,034 46,720 -0.00%
Div Payout % 33.62% 8.65% 25.89% 26.98% 31.70% 43.32% 38.43% -
Equity
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 5,305,280 5,062,859 4,156,083 3,708,939 3,352,961 2,502,887 2,765,836 11.99%
NOSH 934,028 934,106 933,951 934,241 933,972 933,913 934,404 -0.00%
Ratio Analysis
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 46.16% 94.79% 44.34% 43.41% 46.27% 36.51% 35.25% -
ROE 2.62% 10.66% 4.34% 4.67% 5.27% 5.17% 4.40% -
Per Share
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 51.94 74.67 70.21 69.54 67.67 62.50 59.86 -2.43%
EPS 14.87 57.78 19.31 18.53 18.93 13.85 13.01 2.35%
DPS 5.00 5.00 5.00 5.00 6.00 6.00 5.00 0.00%
NAPS 5.68 5.42 4.45 3.97 3.59 2.68 2.96 12.00%
Adjusted Per Share Value based on latest NOSH - 934,619
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 51.92 74.66 70.18 69.53 67.64 62.48 59.87 -2.44%
EPS 14.87 57.77 19.30 18.53 18.92 13.84 13.01 2.35%
DPS 5.00 5.00 5.00 5.00 6.00 6.00 5.00 0.00%
NAPS 5.6782 5.4187 4.4482 3.9696 3.5886 2.6788 2.9603 11.99%
Price Multiplier on Financial Quarter End Date
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/09/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.19 3.35 3.44 2.80 3.50 2.84 2.07 -
P/RPS 6.14 4.49 4.90 4.03 5.17 4.54 3.46 10.48%
P/EPS 21.45 5.80 17.81 15.11 18.49 20.51 15.91 5.33%
EY 4.66 17.25 5.61 6.62 5.41 4.88 6.29 -5.08%
DY 1.57 1.49 1.45 1.79 1.71 2.11 2.42 -7.24%
P/NAPS 0.56 0.62 0.77 0.71 0.97 1.06 0.70 -3.80%
Price Multiplier on Announcement Date
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 18/11/11 25/02/11 25/02/10 26/02/09 28/02/08 26/02/07 24/02/06 -
Price 3.06 3.39 3.27 2.90 3.26 3.56 2.18 -
P/RPS 5.89 4.54 4.66 4.17 4.82 5.70 3.64 8.72%
P/EPS 20.58 5.87 16.93 15.65 17.22 25.70 16.76 3.63%
EY 4.86 17.04 5.91 6.39 5.81 3.89 5.97 -3.51%
DY 1.63 1.47 1.53 1.72 1.84 1.69 2.29 -5.74%
P/NAPS 0.54 0.63 0.73 0.73 0.91 1.33 0.74 -5.33%

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