[KLCCP] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 17.19%
YoY- 47.71%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 856,048 843,039 842,669 844,540 830,312 780,746 778,304 6.55%
PBT 495,044 904,414 471,576 472,474 463,264 2,092,881 386,997 17.85%
Tax -122,408 -191,156 -81,697 -59,570 -113,224 -438,988 -102,812 12.34%
NP 372,636 713,258 389,878 412,904 350,040 1,653,893 284,185 19.81%
-
NP to SH 231,644 441,575 235,734 250,528 213,788 982,865 172,462 21.75%
-
Tax Rate 24.73% 21.14% 17.32% 12.61% 24.44% 20.98% 26.57% -
Total Cost 483,412 129,781 452,790 431,636 480,272 -873,147 494,118 -1.45%
-
Net Worth 3,698,831 3,643,203 3,352,961 3,334,768 3,307,734 3,278,519 2,502,887 29.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 116,115 74,717 112,093 - 112,086 74,713 -
Div Payout % - 26.30% 31.70% 44.74% - 11.40% 43.32% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 3,698,831 3,643,203 3,352,961 3,334,768 3,307,734 3,278,519 2,502,887 29.77%
NOSH 934,048 934,154 933,972 934,108 934,388 934,051 933,913 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 43.53% 84.61% 46.27% 48.89% 42.16% 211.83% 36.51% -
ROE 6.26% 12.12% 7.03% 7.51% 6.46% 29.98% 6.89% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 91.65 90.25 90.22 90.41 88.86 83.59 83.34 6.54%
EPS 24.80 47.27 25.24 26.82 22.88 105.22 18.47 21.73%
DPS 0.00 12.43 8.00 12.00 0.00 12.00 8.00 -
NAPS 3.96 3.90 3.59 3.57 3.54 3.51 2.68 29.76%
Adjusted Per Share Value based on latest NOSH - 933,901
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 91.62 90.23 90.19 90.39 88.87 83.56 83.30 6.55%
EPS 24.79 47.26 25.23 26.81 22.88 105.20 18.46 21.74%
DPS 0.00 12.43 8.00 12.00 0.00 12.00 8.00 -
NAPS 3.9588 3.8993 3.5886 3.5692 3.5402 3.509 2.6788 29.77%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.72 2.92 3.50 3.40 3.64 3.44 2.84 -
P/RPS 2.97 3.24 3.88 3.76 4.10 4.12 3.41 -8.80%
P/EPS 10.97 6.18 13.87 12.68 15.91 3.27 15.38 -20.18%
EY 9.12 16.19 7.21 7.89 6.29 30.59 6.50 25.35%
DY 0.00 4.26 2.29 3.53 0.00 3.49 2.82 -
P/NAPS 0.69 0.75 0.97 0.95 1.03 0.98 1.06 -24.91%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 24/06/08 28/02/08 27/11/07 29/08/07 23/05/07 26/02/07 -
Price 2.85 2.80 3.26 3.40 3.50 3.90 3.56 -
P/RPS 3.11 3.10 3.61 3.76 3.94 4.67 4.27 -19.06%
P/EPS 11.49 5.92 12.92 12.68 15.30 3.71 19.28 -29.20%
EY 8.70 16.88 7.74 7.89 6.54 26.98 5.19 41.15%
DY 0.00 4.44 2.45 3.53 0.00 3.08 2.25 -
P/NAPS 0.72 0.72 0.91 0.95 0.99 1.11 1.33 -33.60%

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