[KLCC] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 112.18%
YoY- 103.64%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 334,572 329,006 332,814 316,929 288,607 3.76%
PBT 230,327 232,639 203,488 220,747 184,445 5.70%
Tax -25,914 -26,603 -27,719 -7,032 -44,916 -12.83%
NP 204,413 206,036 175,769 213,715 139,529 10.01%
-
NP to SH 177,863 179,863 150,895 186,637 91,650 18.01%
-
Tax Rate 11.25% 11.44% 13.62% 3.19% 24.35% -
Total Cost 130,159 122,970 157,045 103,214 149,078 -3.33%
-
Net Worth 12,583,170 12,077,677 11,716,610 10,882,314 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 155,258 150,564 145,329 128,077 37,362 42.74%
Div Payout % 87.29% 83.71% 96.31% 68.62% 40.77% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 12,583,170 12,077,677 11,716,610 10,882,314 0 -
NOSH 1,805,333 1,805,333 1,805,333 1,719,165 934,074 17.89%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 61.10% 62.62% 52.81% 67.43% 48.35% -
ROE 1.41% 1.49% 1.29% 1.72% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.53 18.22 18.44 18.44 30.90 -11.99%
EPS 9.85 9.96 8.36 10.86 9.81 0.10%
DPS 8.60 8.34 8.05 7.45 4.00 21.07%
NAPS 6.97 6.69 6.49 6.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,719,165
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.53 18.22 18.44 17.56 15.99 3.75%
EPS 9.85 9.96 8.36 10.34 5.08 17.98%
DPS 8.60 8.34 8.05 7.09 2.07 42.73%
NAPS 6.97 6.69 6.49 6.0279 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 - -
Price 7.48 6.96 6.53 6.80 0.00 -
P/RPS 40.36 38.19 35.42 36.89 0.00 -
P/EPS 75.92 69.86 78.13 62.64 0.00 -
EY 1.32 1.43 1.28 1.60 0.00 -
DY 1.15 1.20 1.23 1.10 0.00 -
P/NAPS 1.07 1.04 1.01 1.07 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 02/08/16 07/08/15 11/08/14 21/08/13 - -
Price 7.50 7.29 6.40 6.12 0.00 -
P/RPS 40.47 40.00 34.72 33.20 0.00 -
P/EPS 76.13 73.17 76.57 56.37 0.00 -
EY 1.31 1.37 1.31 1.77 0.00 -
DY 1.15 1.14 1.26 1.22 0.00 -
P/NAPS 1.08 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