[KLCC] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -4.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,247,984 1,178,311 1,129,768 1,128,898 1,103,368 13.10%
PBT 826,044 2,193,496 2,596,101 758,378 778,976 6.04%
Tax -225,592 -209,067 -176,160 -181,656 -183,648 22.83%
NP 600,452 1,984,429 2,419,941 576,722 595,328 0.86%
-
NP to SH 351,848 1,464,097 1,819,330 386,228 405,856 -13.30%
-
Tax Rate 27.31% 9.53% 6.79% 23.95% 23.58% -
Total Cost 647,532 -806,118 -1,290,173 552,176 508,040 27.45%
-
Net Worth 7,790,177 7,743,473 0 0 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 168,133 154,122 149,451 149,451 149,451 12.50%
Div Payout % 47.79% 10.53% 8.21% 38.70% 36.82% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 7,790,177 7,743,473 0 0 0 -
NOSH 934,074 934,074 934,074 934,074 934,074 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 48.11% 168.41% 214.20% 51.09% 53.96% -
ROE 4.52% 18.91% 0.00% 0.00% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 133.61 126.15 120.95 120.86 118.12 13.11%
EPS 37.68 156.74 194.77 41.34 43.44 -13.25%
DPS 18.00 16.50 16.00 16.00 16.00 12.50%
NAPS 8.34 8.29 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 934,074
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 69.13 65.27 62.58 62.53 61.12 13.10%
EPS 19.49 81.10 100.78 21.39 22.48 -13.30%
DPS 9.31 8.54 8.28 8.28 8.28 12.43%
NAPS 4.3151 4.2892 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 23/05/13 - - - - -
Price 7.24 0.00 0.00 0.00 0.00 -
P/RPS 5.42 0.00 0.00 0.00 0.00 -
P/EPS 19.22 0.00 0.00 0.00 0.00 -
EY 5.20 0.00 0.00 0.00 0.00 -
DY 2.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.00 0.00 0.00 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