[KLCC] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
07-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 0.76%
YoY- 19.2%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 345,001 337,519 334,572 329,006 332,814 316,929 288,607 3.01%
PBT 232,735 230,077 230,327 232,639 203,488 220,747 184,445 3.95%
Tax -26,522 -25,229 -25,914 -26,603 -27,719 -7,032 -44,916 -8.40%
NP 206,213 204,848 204,413 206,036 175,769 213,715 139,529 6.72%
-
NP to SH 179,148 177,958 177,863 179,863 150,895 186,637 91,650 11.81%
-
Tax Rate 11.40% 10.97% 11.25% 11.44% 13.62% 3.19% 24.35% -
Total Cost 138,788 132,671 130,159 122,970 157,045 103,214 149,078 -1.18%
-
Net Worth 13,052,557 12,817,864 12,583,170 12,077,677 11,716,610 10,882,314 0 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 157,063 155,258 155,258 150,564 145,329 128,077 37,362 27.02%
Div Payout % 87.67% 87.24% 87.29% 83.71% 96.31% 68.62% 40.77% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 13,052,557 12,817,864 12,583,170 12,077,677 11,716,610 10,882,314 0 -
NOSH 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 1,719,165 934,074 11.60%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 59.77% 60.69% 61.10% 62.62% 52.81% 67.43% 48.35% -
ROE 1.37% 1.39% 1.41% 1.49% 1.29% 1.72% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.11 18.70 18.53 18.22 18.44 18.44 30.90 -7.69%
EPS 9.92 9.86 9.85 9.96 8.36 10.86 9.81 0.18%
DPS 8.70 8.60 8.60 8.34 8.05 7.45 4.00 13.81%
NAPS 7.23 7.10 6.97 6.69 6.49 6.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,805,333
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.11 18.70 18.53 18.22 18.44 17.56 15.99 3.01%
EPS 9.92 9.86 9.85 9.96 8.36 10.34 5.08 11.79%
DPS 8.70 8.60 8.60 8.34 8.05 7.09 2.07 27.02%
NAPS 7.23 7.10 6.97 6.69 6.49 6.0279 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 - -
Price 8.00 7.99 7.48 6.96 6.53 6.80 0.00 -
P/RPS 41.86 42.74 40.36 38.19 35.42 36.89 0.00 -
P/EPS 80.62 81.06 75.92 69.86 78.13 62.64 0.00 -
EY 1.24 1.23 1.32 1.43 1.28 1.60 0.00 -
DY 1.09 1.08 1.15 1.20 1.23 1.10 0.00 -
P/NAPS 1.11 1.13 1.07 1.04 1.01 1.07 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 15/08/17 02/08/16 07/08/15 11/08/14 21/08/13 - -
Price 7.62 7.92 7.50 7.29 6.40 6.12 0.00 -
P/RPS 39.87 42.36 40.47 40.00 34.72 33.20 0.00 -
P/EPS 76.79 80.35 76.13 73.17 76.57 56.37 0.00 -
EY 1.30 1.24 1.31 1.37 1.31 1.77 0.00 -
DY 1.14 1.09 1.15 1.14 1.26 1.22 0.00 -
P/NAPS 1.05 1.12 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