[KLCC] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
21-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 109.84%
YoY- 274.6%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 344,689 347,144 347,000 332,179 330,985 1.01%
PBT 406,149 849,585 601,388 496,767 246,420 13.29%
Tax -13,340 -32,799 -27,850 -30,220 -76,947 -35.45%
NP 392,809 816,786 573,538 466,547 169,473 23.36%
-
NP to SH 347,128 623,349 431,884 373,101 99,599 36.60%
-
Tax Rate 3.28% 3.86% 4.63% 6.08% 31.23% -
Total Cost -48,120 -469,642 -226,538 -134,368 161,512 -
-
Net Worth 12,799,811 12,547,064 12,023,517 11,698,557 7,743,473 13.37%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 177,825 177,283 157,966 157,244 42,033 43.38%
Div Payout % 51.23% 28.44% 36.58% 42.15% 42.20% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 12,799,811 12,547,064 12,023,517 11,698,557 7,743,473 13.37%
NOSH 1,805,333 1,805,333 1,805,333 1,805,333 934,074 17.89%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 113.96% 235.29% 165.28% 140.45% 51.20% -
ROE 2.71% 4.97% 3.59% 3.19% 1.29% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 19.09 19.23 19.22 18.40 35.43 -14.31%
EPS 19.23 34.53 23.92 20.67 10.66 15.88%
DPS 9.85 9.82 8.75 8.71 4.50 21.61%
NAPS 7.09 6.95 6.66 6.48 8.29 -3.83%
Adjusted Per Share Value based on latest NOSH - 1,805,333
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 19.09 19.23 19.22 18.40 18.33 1.02%
EPS 19.23 34.53 23.92 20.67 5.52 36.58%
DPS 9.85 9.82 8.75 8.71 2.33 43.35%
NAPS 7.09 6.95 6.66 6.48 4.2892 13.37%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 - -
Price 8.30 7.06 6.71 5.85 0.00 -
P/RPS 43.47 36.72 34.91 31.79 0.00 -
P/EPS 43.17 20.45 28.05 28.31 0.00 -
EY 2.32 4.89 3.57 3.53 0.00 -
DY 1.19 1.39 1.30 1.49 0.00 -
P/NAPS 1.17 1.02 1.01 0.90 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/01/17 21/01/16 26/01/15 21/01/14 - -
Price 7.82 6.96 6.80 5.50 0.00 -
P/RPS 40.96 36.20 35.38 29.89 0.00 -
P/EPS 40.67 20.16 28.42 26.61 0.00 -
EY 2.46 4.96 3.52 3.76 0.00 -
DY 1.26 1.41 1.29 1.58 0.00 -
P/NAPS 1.10 1.00 1.02 0.85 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