[KLCCP] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 2.73%
YoY- 22.64%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 873,898 860,673 829,020 772,621 733,932 424,661 15.51%
PBT 1,050,556 923,915 2,156,315 385,798 355,780 190,793 40.63%
Tax -205,002 -221,090 -423,152 -82,826 -125,507 -109,447 13.36%
NP 845,554 702,825 1,733,163 302,972 230,273 81,346 59.67%
-
NP to SH 542,881 437,889 1,030,319 184,887 150,761 81,346 46.14%
-
Tax Rate 19.51% 23.93% 19.62% 21.47% 35.28% 57.36% -
Total Cost 28,344 157,848 -904,143 469,649 503,659 343,315 -39.26%
-
Net Worth 4,156,889 3,710,437 3,351,772 2,502,513 2,766,134 1,478,744 22.94%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 98,106 106,776 112,078 102,751 93,394 24,483 31.97%
Div Payout % 18.07% 24.38% 10.88% 55.58% 61.95% 30.10% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 4,156,889 3,710,437 3,351,772 2,502,513 2,766,134 1,478,744 22.94%
NOSH 934,132 934,619 933,641 933,773 934,504 739,372 4.78%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 96.76% 81.66% 209.06% 39.21% 31.38% 19.16% -
ROE 13.06% 11.80% 30.74% 7.39% 5.45% 5.50% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 93.55 92.09 88.79 82.74 78.54 57.44 10.24%
EPS 58.12 46.85 110.35 19.80 16.13 11.00 39.47%
DPS 10.50 11.43 12.00 11.00 10.00 3.31 25.95%
NAPS 4.45 3.97 3.59 2.68 2.96 2.00 17.33%
Adjusted Per Share Value based on latest NOSH - 933,773
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 93.53 92.12 88.73 82.69 78.55 45.45 15.51%
EPS 58.10 46.87 110.27 19.79 16.14 8.71 46.13%
DPS 10.50 11.43 12.00 11.00 10.00 2.62 31.98%
NAPS 4.4491 3.9713 3.5874 2.6784 2.9606 1.5827 22.94%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.44 2.80 3.50 2.84 2.07 1.77 -
P/RPS 3.68 3.04 3.94 3.43 2.64 3.08 3.62%
P/EPS 5.92 5.98 3.17 14.34 12.83 16.09 -18.11%
EY 16.89 16.73 31.53 6.97 7.79 6.22 22.10%
DY 3.05 4.08 3.43 3.87 4.83 1.87 10.27%
P/NAPS 0.77 0.71 0.97 1.06 0.70 0.89 -2.85%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/10 26/02/09 28/02/08 26/02/07 24/02/06 - -
Price 3.27 2.90 3.26 3.56 2.18 0.00 -
P/RPS 3.50 3.15 3.67 4.30 2.78 0.00 -
P/EPS 5.63 6.19 2.95 17.98 13.51 0.00 -
EY 17.77 16.16 33.85 5.56 7.40 0.00 -
DY 3.21 3.94 3.68 3.09 4.59 0.00 -
P/NAPS 0.73 0.73 0.91 1.33 0.74 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