[KLCC] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 371.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,257,850 1,247,984 1,178,311 1,129,768 1,128,898 1,103,368 11.05%
PBT 854,516 826,044 2,193,496 2,596,101 758,378 778,976 7.68%
Tax -126,860 -225,592 -209,067 -176,160 -181,656 -183,648 -25.62%
NP 727,656 600,452 1,984,429 2,419,941 576,722 595,328 17.42%
-
NP to SH 549,198 351,848 1,464,097 1,819,330 386,228 405,856 27.39%
-
Tax Rate 14.85% 27.31% 9.53% 6.79% 23.95% 23.58% -
Total Cost 530,194 647,532 -806,118 -1,290,173 552,176 508,040 3.47%
-
Net Worth 10,882,314 7,790,177 7,743,473 0 0 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 410,880 168,133 154,122 149,451 149,451 149,451 124.68%
Div Payout % 74.81% 47.79% 10.53% 8.21% 38.70% 36.82% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 10,882,314 7,790,177 7,743,473 0 0 0 -
NOSH 1,719,165 934,074 934,074 934,074 934,074 934,074 62.95%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 57.85% 48.11% 168.41% 214.20% 51.09% 53.96% -
ROE 5.05% 4.52% 18.91% 0.00% 0.00% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 73.17 133.61 126.15 120.95 120.86 118.12 -31.84%
EPS 41.34 37.68 156.74 194.77 41.34 43.44 -3.88%
DPS 23.90 18.00 16.50 16.00 16.00 16.00 37.87%
NAPS 6.33 8.34 8.29 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 934,074
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 69.67 69.13 65.27 62.58 62.53 61.12 11.04%
EPS 30.42 19.49 81.10 100.77 21.39 22.48 27.39%
DPS 22.76 9.31 8.54 8.28 8.28 8.28 124.64%
NAPS 6.0278 4.3151 4.2892 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 - - - - - -
Price 6.80 0.00 0.00 0.00 0.00 0.00 -
P/RPS 9.29 0.00 0.00 0.00 0.00 0.00 -
P/EPS 21.29 0.00 0.00 0.00 0.00 0.00 -
EY 4.70 0.00 0.00 0.00 0.00 0.00 -
DY 3.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/08/13 23/05/13 - - - - -
Price 6.12 7.24 0.00 0.00 0.00 0.00 -
P/RPS 8.36 5.42 0.00 0.00 0.00 0.00 -
P/EPS 19.16 19.22 0.00 0.00 0.00 0.00 -
EY 5.22 5.20 0.00 0.00 0.00 0.00 -
DY 3.91 2.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 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