[KLCCP] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -91.5%
YoY- -80.8%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 330,985 260,774 225,593 216,840 211,037 197,018 188,893 8.65%
PBT 246,420 1,297,845 899,941 659,021 550,732 1,802,633 95,550 15.04%
Tax -76,947 -326,723 -72,571 -104,214 -129,883 -361,879 -5,717 46.90%
NP 169,473 971,122 827,370 554,807 420,849 1,440,754 89,833 9.84%
-
NP to SH 99,599 518,706 467,237 362,535 264,774 853,518 55,540 9.02%
-
Tax Rate 31.23% 25.17% 8.06% 15.81% 23.58% 20.08% 5.98% -
Total Cost 161,512 -710,348 -601,777 -337,967 -209,812 -1,243,736 99,060 7.50%
-
Net Worth 7,745,550 5,772,740 4,623,796 4,072,797 3,643,678 2,802,204 1,689,536 25.26%
Dividend
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 42,044 46,705 56,046 51,377 60,073 56,044 46,672 -1.53%
Div Payout % 42.21% 9.00% 12.00% 14.17% 22.69% 6.57% 84.03% -
Equity
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 7,745,550 5,772,740 4,623,796 4,072,797 3,643,678 2,802,204 1,689,536 25.26%
NOSH 934,324 934,100 934,100 934,127 934,276 934,068 933,445 0.01%
Ratio Analysis
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 51.20% 372.40% 366.75% 255.86% 199.42% 731.28% 47.56% -
ROE 1.29% 8.99% 10.11% 8.90% 7.27% 30.46% 3.29% -
Per Share
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 35.43 27.92 24.15 23.21 22.59 21.09 20.24 8.63%
EPS 10.66 55.53 50.02 38.81 28.34 91.37 5.95 9.01%
DPS 4.50 5.00 6.00 5.50 6.43 6.00 5.00 -1.54%
NAPS 8.29 6.18 4.95 4.36 3.90 3.00 1.81 25.25%
Adjusted Per Share Value based on latest NOSH - 934,324
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 35.43 27.91 24.15 23.21 22.59 21.09 20.22 8.65%
EPS 10.66 55.52 50.01 38.80 28.34 91.35 5.94 9.03%
DPS 4.50 5.00 6.00 5.50 6.43 6.00 5.00 -1.54%
NAPS 8.29 6.1785 4.9488 4.3591 3.8998 2.9992 1.8083 25.26%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/12/12 30/12/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 6.30 3.15 3.35 3.00 2.92 3.44 2.15 -
P/RPS 17.78 11.28 13.87 12.92 12.93 16.31 10.62 7.92%
P/EPS 59.10 5.67 6.70 7.73 10.30 3.76 36.13 7.55%
EY 1.69 17.63 14.93 12.94 9.71 26.56 2.77 -7.04%
DY 0.71 1.59 1.79 1.83 2.20 1.74 2.33 -16.12%
P/NAPS 0.76 0.51 0.68 0.69 0.75 1.15 1.19 -6.41%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/02/13 24/02/12 17/05/10 12/05/09 24/06/08 23/05/07 16/06/06 -
Price 6.10 3.28 3.29 3.20 2.80 3.90 2.10 -
P/RPS 17.22 11.75 13.62 13.79 12.40 18.49 10.38 7.77%
P/EPS 57.22 5.91 6.58 8.25 9.88 4.27 35.29 7.41%
EY 1.75 16.93 15.20 12.13 10.12 23.43 2.83 -6.86%
DY 0.74 1.52 1.82 1.72 2.30 1.54 2.38 -15.87%
P/NAPS 0.74 0.53 0.66 0.73 0.72 1.30 1.16 -6.43%

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