[KLCCP] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock

[KLCCP] KLCC PROPERTY HOLDINGS BHD

Announcement Date

17-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

31-Mar-2010 [#4]

Profit Trend

QoQ- 169.31%

YoY- 20.9%

Quarter Report

Announcement - KLCCP.pdf

Latest QR

Upcoming QR

KLCCP's Result

KLCCP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	930,045	920,194	908,176	881,337	874,325	864,168	873,620	4.24%
YoY %	1.07%	1.32%	3.05%	0.80%	1.18%	-1.08%	-	-
Horiz. %	106.46%	105.33%	103.96%	100.88%	100.08%	98.92%	100.00%	-
PBT	1,030,701	1,251,120	559,092	1,291,476	522,046	523,162	524,388	56.71%
YoY %	-17.62%	123.78%	-56.71%	147.39%	-0.21%	-0.23%	-	-
Horiz. %	196.55%	238.59%	106.62%	246.28%	99.55%	99.77%	100.00%	-
Tax	-149,153	-146,810	-144,848	-173,359	-134,384	-135,226	-137,180	5.72%
YoY %	-1.60%	-1.35%	16.45%	-29.00%	0.62%	1.42%	-	-
Horiz. %	108.73%	107.02%	105.59%	126.37%	97.96%	98.58%	100.00%	-
NP	881,548	1,104,310	414,244	1,118,117	387,662	387,936	387,208	72.80%
YoY %	-20.17%	166.58%	-62.95%	188.43%	-0.07%	0.19%	-	-
Horiz. %	227.67%	285.20%	106.98%	288.76%	100.12%	100.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	719,636	943,918	254,880	647,583	240,461	242,244	241,496	106.66%
YoY %	-23.76%	270.34%	-60.64%	169.31%	-0.74%	0.31%	-	-
Horiz. %	297.99%	390.86%	105.54%	268.15%	99.57%	100.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.47%	11.73%	25.91%	13.42%	25.74%	25.85%	26.16%	-
YoY %	23.36%	-54.73%	93.07%	-47.86%	-0.43%	-1.19%	-	-
Horiz. %	55.31%	44.84%	99.04%	51.30%	98.39%	98.81%	100.00%	-
Total Cost	48,497	-184,116	493,932	-236,780	486,662	476,232	486,412	-78.40%
YoY %	126.34%	-137.28%	308.60%	-148.65%	2.19%	-2.09%	-	-
Horiz. %	9.97%	-37.85%	101.55%	-48.68%	100.05%	97.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,062,859	5,043,694	789,542	4,623,591	4,156,083	4,146,350	4,140,198	14.31%
YoY %	0.38%	538.81%	-82.92%	11.25%	0.23%	0.15%	-	-
Horiz. %	122.29%	121.82%	19.07%	111.68%	100.38%	100.15%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	62,273	93,401	-	102,746	62,263	93,386	-	-
YoY %	-33.33%	0.00%	-	65.02%	-33.33%	0.00%	-	-
Horiz. %	66.68%	100.02%	-	110.02%	66.67%	100.00%	-	-
Div Payout %	8.65%	9.90%	-	15.87%	25.89%	38.55%	-	-
YoY %	-12.63%	0.00%	-	-38.70%	-32.84%	0.00%	-	-
Horiz. %	22.44%	25.68%	-	41.17%	67.16%	100.00%	-	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	5,062,859	5,043,694	789,542	4,623,591	4,156,083	4,146,350	4,140,198	14.31%
YoY %	0.38%	538.81%	-82.92%	11.25%	0.23%	0.15%	-	-
Horiz. %	122.29%	121.82%	19.07%	111.68%	100.38%	100.15%	100.00%	-
NOSH	934,106	934,017	146,482	934,058	933,951	933,862	934,582	-0.03%
YoY %	0.01%	537.63%	-84.32%	0.01%	0.01%	-0.08%	-	-
Horiz. %	99.95%	99.94%	15.67%	99.94%	99.93%	99.92%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	94.79%	120.01%	45.61%	126.87%	44.34%	44.89%	44.32%	-
YoY %	-21.01%	163.12%	-64.05%	186.13%	-1.23%	1.29%	-	-
Horiz. %	213.88%	270.78%	102.91%	286.26%	100.05%	101.29%	100.00%	-
ROE	14.21%	18.71%	32.28%	14.01%	5.79%	5.84%	5.83%	-
YoY %	-24.05%	-42.04%	130.41%	141.97%	-0.86%	0.17%	-	-
Horiz. %	243.74%	320.93%	553.69%	240.31%	99.31%	100.17%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	99.57	98.52	619.99	94.36	93.62	92.54	93.48	4.28%
YoY %	1.07%	-84.11%	557.05%	0.79%	1.17%	-1.01%	-	-
Horiz. %	106.51%	105.39%	663.23%	100.94%	100.15%	98.99%	100.00%	-
EPS	77.04	101.06	174.00	69.33	25.75	25.94	25.84	106.73%
YoY %	-23.77%	-41.92%	150.97%	169.24%	-0.73%	0.39%	-	-
Horiz. %	298.14%	391.10%	673.37%	268.30%	99.65%	100.39%	100.00%	-
DPS	6.67	10.00	0.00	11.00	6.67	10.00	0.00	-
YoY %	-33.30%	0.00%	0.00%	64.92%	-33.30%	0.00%	-	-
Horiz. %	66.70%	100.00%	0.00%	110.00%	66.70%	100.00%	-	-
NAPS	5.42	5.40	5.39	4.95	4.45	4.44	4.43	14.35%
YoY %	0.37%	0.19%	8.89%	11.24%	0.23%	0.23%	-	-
Horiz. %	122.35%	121.90%	121.67%	111.74%	100.45%	100.23%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 934,100
RPS	99.54	98.49	97.20	94.33	93.58	92.49	93.50	4.24%
YoY %	1.07%	1.33%	3.04%	0.80%	1.18%	-1.08%	-	-
Horiz. %	106.46%	105.34%	103.96%	100.89%	100.09%	98.92%	100.00%	-
EPS	77.02	101.03	27.28	69.31	25.74	25.93	25.85	106.64%
YoY %	-23.77%	270.34%	-60.64%	169.27%	-0.73%	0.31%	-	-
Horiz. %	297.95%	390.83%	105.53%	268.12%	99.57%	100.31%	100.00%	-
DPS	6.67	10.00	0.00	11.00	6.66	10.00	0.00	-
YoY %	-33.30%	0.00%	0.00%	65.17%	-33.40%	0.00%	-	-
Horiz. %	66.70%	100.00%	0.00%	110.00%	66.60%	100.00%	-	-
NAPS	5.4187	5.3982	0.845	4.9486	4.4482	4.4378	4.4312	14.31%
YoY %	0.38%	538.84%	-82.92%	11.25%	0.23%	0.15%	-	-
Horiz. %	122.29%	121.82%	19.07%	111.68%	100.38%	100.15%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	3.35	3.31	3.07	3.35	3.44	3.32	3.26	-
P/RPS	3.36	3.36	0.50	3.55	3.67	3.59	3.49	-2.49%
YoY %	0.00%	572.00%	-85.92%	-3.27%	2.23%	2.87%	-	-
Horiz. %	96.28%	96.28%	14.33%	101.72%	105.16%	102.87%	100.00%	-
P/EPS	4.35	3.28	1.76	4.83	13.36	12.80	12.62	-50.74%
YoY %	32.62%	86.36%	-63.56%	-63.85%	4.37%	1.43%	-	-
Horiz. %	34.47%	25.99%	13.95%	38.27%	105.86%	101.43%	100.00%	-
EY	23.00	30.53	56.68	20.70	7.48	7.81	7.93	102.98%
YoY %	-24.66%	-46.14%	173.82%	176.74%	-4.23%	-1.51%	-	-
Horiz. %	290.04%	384.99%	714.75%	261.03%	94.33%	98.49%	100.00%	-
DY	1.99	3.02	0.00	3.28	1.94	3.01	0.00	-
YoY %	-34.11%	0.00%	0.00%	69.07%	-35.55%	0.00%	-	-
Horiz. %	66.11%	100.33%	0.00%	108.97%	64.45%	100.00%	-	-
P/NAPS	0.62	0.61	0.57	0.68	0.77	0.75	0.74	-11.09%
YoY %	1.64%	7.02%	-16.18%	-11.69%	2.67%	1.35%	-	-
Horiz. %	83.78%	82.43%	77.03%	91.89%	104.05%	101.35%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/02/11	24/11/10	27/08/10	17/05/10	25/02/10	24/02/10	03/08/09	-
Price	3.39	3.28	3.32	3.29	3.27	3.38	3.18	-
P/RPS	3.40	3.33	0.54	3.49	3.49	3.65	3.40	0.00%
YoY %	2.10%	516.67%	-84.53%	0.00%	-4.38%	7.35%	-	-
Horiz. %	100.00%	97.94%	15.88%	102.65%	102.65%	107.35%	100.00%	-
P/EPS	4.40	3.25	1.91	4.75	12.70	13.03	12.31	-49.54%
YoY %	35.38%	70.16%	-59.79%	-62.60%	-2.53%	5.85%	-	-
Horiz. %	35.74%	26.40%	15.52%	38.59%	103.17%	105.85%	100.00%	-
EY	22.73	30.81	52.41	21.07	7.87	7.67	8.13	98.08%
YoY %	-26.23%	-41.21%	148.74%	167.73%	2.61%	-5.66%	-	-
Horiz. %	279.58%	378.97%	644.65%	259.16%	96.80%	94.34%	100.00%	-
DY	1.97	3.05	0.00	3.34	2.04	2.96	0.00	-
YoY %	-35.41%	0.00%	0.00%	63.73%	-31.08%	0.00%	-	-
Horiz. %	66.55%	103.04%	0.00%	112.84%	68.92%	100.00%	-	-
P/NAPS	0.63	0.61	0.62	0.66	0.73	0.76	0.72	-8.49%
YoY %	3.28%	-1.61%	-6.06%	-9.59%	-3.95%	5.56%	-	-
Horiz. %	87.50%	84.72%	86.11%	91.67%	101.39%	105.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos