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

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -9.67%
YoY- 34.99%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 288,607 240,295 214,993 216,864 214,692 197,448 188,514 6.50%
PBT 184,445 148,407 130,484 124,064 120,421 95,341 93,800 10.53%
Tax -44,916 -38,056 -33,318 -30,251 -1,479 -24,611 -26,506 8.12%
NP 139,529 110,351 97,166 93,813 118,942 70,730 67,294 11.40%
-
NP to SH 91,650 67,894 60,748 56,323 71,817 42,620 40,961 12.66%
-
Tax Rate 24.35% 25.64% 25.53% 24.38% 1.23% 25.81% 28.26% -
Total Cost 149,078 129,944 117,827 123,051 95,750 126,718 121,220 3.11%
-
Net Worth 6,549,097 5,295,171 4,149,555 3,698,823 3,334,027 2,495,513 1,623,471 22.94%
Dividend
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 37,370 - 46,729 46,702 56,034 56,078 46,651 -3.23%
Div Payout % 40.77% - 76.92% 82.92% 78.02% 131.58% 113.89% -
Equity
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 6,549,097 5,295,171 4,149,555 3,698,823 3,334,027 2,495,513 1,623,471 22.94%
NOSH 934,250 933,892 934,584 934,046 933,901 934,649 933,029 0.01%
Ratio Analysis
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 48.35% 45.92% 45.19% 43.26% 55.40% 35.82% 35.70% -
ROE 1.40% 1.28% 1.46% 1.52% 2.15% 1.71% 2.52% -
Per Share
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 30.89 25.73 23.00 23.22 22.99 21.13 20.20 6.49%
EPS 9.81 7.27 6.50 6.03 7.69 4.56 4.39 12.64%
DPS 4.00 0.00 5.00 5.00 6.00 6.00 5.00 -3.25%
NAPS 7.01 5.67 4.44 3.96 3.57 2.67 1.74 22.91%
Adjusted Per Share Value based on latest NOSH - 934,250
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 30.89 25.72 23.01 23.21 22.98 21.13 20.18 6.50%
EPS 9.81 7.27 6.50 6.03 7.69 4.56 4.38 12.68%
DPS 4.00 0.00 5.00 5.00 6.00 6.00 4.99 -3.22%
NAPS 7.0094 5.6674 4.4412 3.9588 3.5684 2.6709 1.7376 22.93%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/06/12 30/06/11 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 4.65 3.35 3.32 2.70 3.40 2.20 2.17 -
P/RPS 15.05 13.02 14.43 11.63 14.79 10.41 10.74 5.12%
P/EPS 47.40 46.08 51.08 44.78 44.21 48.25 49.43 -0.61%
EY 2.11 2.17 1.96 2.23 2.26 2.07 2.02 0.64%
DY 0.86 0.00 1.51 1.85 1.76 2.73 2.30 -13.55%
P/NAPS 0.66 0.59 0.75 0.68 0.95 0.82 1.25 -9.02%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 13/08/12 23/08/11 24/02/10 27/11/08 27/11/07 28/11/06 28/11/05 -
Price 5.21 3.18 3.38 2.72 3.40 2.60 2.09 -
P/RPS 16.87 12.36 14.69 11.72 14.79 12.31 10.34 7.51%
P/EPS 53.11 43.74 52.00 45.11 44.21 57.02 47.61 1.63%
EY 1.88 2.29 1.92 2.22 2.26 1.75 2.10 -1.62%
DY 0.77 0.00 1.48 1.84 1.76 2.31 2.39 -15.44%
P/NAPS 0.74 0.56 0.76 0.69 0.95 0.97 1.20 -6.90%

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