[KLCCP] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 4.57%
YoY- 8.09%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 282,877 244,825 237,437 223,660 218,760 209,732 196,305 6.55%
PBT 1,567,887 152,373 147,466 129,954 125,358 117,445 100,732 61.14%
Tax -41,292 -38,785 -38,460 -33,175 -30,354 -31,488 -26,972 7.68%
NP 1,526,595 113,588 109,006 96,779 95,004 85,957 73,760 69.32%
-
NP to SH 1,171,384 70,996 67,768 59,224 58,881 51,537 44,541 76.52%
-
Tax Rate 2.63% 25.45% 26.08% 25.53% 24.21% 26.81% 26.78% -
Total Cost -1,243,718 131,237 128,431 126,881 123,756 123,775 122,545 -
-
Net Worth 7,687,177 5,306,016 5,059,263 4,156,889 3,710,437 3,351,772 2,502,513 21.53%
Dividend
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 37,361 46,707 - - - - - -
Div Payout % 3.19% 65.79% - - - - - -
Equity
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 7,687,177 5,306,016 5,059,263 4,156,889 3,710,437 3,351,772 2,502,513 21.53%
NOSH 934,043 934,157 933,443 934,132 934,619 933,641 933,773 0.00%
Ratio Analysis
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 539.67% 46.40% 45.91% 43.27% 43.43% 40.98% 37.57% -
ROE 15.24% 1.34% 1.34% 1.42% 1.59% 1.54% 1.78% -
Per Share
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 30.29 26.21 25.44 23.94 23.41 22.46 21.02 6.55%
EPS 125.41 7.60 7.26 6.34 6.30 5.52 4.77 76.51%
DPS 4.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.23 5.68 5.42 4.45 3.97 3.59 2.68 21.53%
Adjusted Per Share Value based on latest NOSH - 934,157
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 30.28 26.20 25.41 23.94 23.41 22.45 21.01 6.55%
EPS 125.37 7.60 7.25 6.34 6.30 5.52 4.77 76.50%
DPS 4.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.2275 5.679 5.4149 4.4491 3.9713 3.5874 2.6784 21.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/09/12 30/09/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.82 3.19 3.35 3.44 2.80 3.50 2.84 -
P/RPS 19.22 12.17 13.17 14.37 11.96 15.58 13.51 6.31%
P/EPS 4.64 41.97 46.14 54.26 44.44 63.41 59.54 -35.82%
EY 21.55 2.38 2.17 1.84 2.25 1.58 1.68 55.81%
DY 0.69 1.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.56 0.62 0.77 0.71 0.97 1.06 -6.72%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/11/12 18/11/11 25/02/11 25/02/10 26/02/09 28/02/08 26/02/07 -
Price 5.58 3.06 3.39 3.27 2.90 3.26 3.56 -
P/RPS 18.42 11.68 13.33 13.66 12.39 14.51 16.93 1.47%
P/EPS 4.45 40.26 46.69 51.58 46.03 59.06 74.63 -38.74%
EY 22.47 2.48 2.14 1.94 2.17 1.69 1.34 63.24%
DY 0.72 1.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.54 0.63 0.73 0.73 0.91 1.33 -11.00%

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