[KLCC] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 90.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 655,900 673,696 628,925 564,449 5.13%
PBT 463,569 447,175 427,258 379,189 6.92%
Tax -53,302 -58,251 -63,430 -90,828 -16.27%
NP 410,267 388,924 363,828 288,361 12.47%
-
NP to SH 358,370 334,858 274,599 193,114 22.88%
-
Tax Rate 11.50% 13.03% 14.85% 23.95% -
Total Cost 245,633 284,772 265,097 276,088 -3.82%
-
Net Worth 12,077,677 11,716,610 10,882,314 0 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 301,129 301,490 205,440 74,725 59.13%
Div Payout % 84.03% 90.04% 74.81% 38.70% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 12,077,677 11,716,610 10,882,314 0 -
NOSH 1,805,333 1,805,333 1,719,165 934,074 24.56%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 62.55% 57.73% 57.85% 51.09% -
ROE 2.97% 2.86% 2.52% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 36.33 37.32 36.58 60.43 -15.60%
EPS 19.85 18.55 20.67 20.67 -1.34%
DPS 16.68 16.70 11.95 8.00 27.75%
NAPS 6.69 6.49 6.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 934,074
30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 36.33 37.32 34.84 31.27 5.12%
EPS 19.85 18.55 15.21 10.70 22.87%
DPS 16.68 16.70 11.38 4.14 59.12%
NAPS 6.69 6.49 6.0279 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/06/15 30/06/14 28/06/13 - -
Price 6.96 6.53 6.80 0.00 -
P/RPS 19.16 17.50 18.59 0.00 -
P/EPS 35.06 35.21 42.57 0.00 -
EY 2.85 2.84 2.35 0.00 -
DY 2.40 2.56 1.76 0.00 -
P/NAPS 1.04 1.01 1.07 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 07/08/15 11/08/14 21/08/13 - -
Price 7.29 6.40 6.12 0.00 -
P/RPS 20.07 17.15 16.73 0.00 -
P/EPS 36.72 34.50 38.32 0.00 -
EY 2.72 2.90 2.61 0.00 -
DY 2.29 2.61 1.95 0.00 -
P/NAPS 1.09 0.99 0.97 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