[KLCC] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Announcement Date
11-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -5.47%
YoY- 0.42%
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,338,644 1,339,000 1,340,229 1,324,113 1,311,800 1,307,576 1,353,516 -0.73%
PBT 932,854 944,400 1,518,355 891,693 927,138 923,720 1,280,459 -19.05%
Tax -105,224 -106,792 -115,166 -109,822 -106,604 -106,796 -121,072 -8.93%
NP 827,630 837,608 1,403,189 781,870 820,534 816,924 1,159,387 -20.14%
-
NP to SH 721,234 731,016 1,131,521 677,562 716,740 714,028 937,927 -16.07%
-
Tax Rate 11.28% 11.31% 7.58% 12.32% 11.50% 11.56% 9.46% -
Total Cost 511,014 501,392 -62,960 542,242 491,266 490,652 194,129 90.75%
-
Net Worth 12,583,170 12,565,117 12,547,064 12,077,677 12,077,677 12,041,571 12,023,517 3.08%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 621,034 621,034 625,547 597,685 602,259 602,259 607,314 1.50%
Div Payout % 86.11% 84.95% 55.28% 88.21% 84.03% 84.35% 64.75% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 12,583,170 12,565,117 12,547,064 12,077,677 12,077,677 12,041,571 12,023,517 3.08%
NOSH 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 61.83% 62.55% 104.70% 59.05% 62.55% 62.48% 85.66% -
ROE 5.73% 5.82% 9.02% 5.61% 5.93% 5.93% 7.80% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 74.15 74.17 74.24 73.34 72.66 72.43 74.97 -0.73%
EPS 39.96 40.48 62.68 37.53 39.70 39.56 51.95 -16.06%
DPS 34.40 34.40 34.65 33.11 33.36 33.36 33.64 1.50%
NAPS 6.97 6.96 6.95 6.69 6.69 6.67 6.66 3.08%
Adjusted Per Share Value based on latest NOSH - 1,805,333
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 74.15 74.17 74.24 73.34 72.66 72.43 74.97 -0.73%
EPS 39.95 40.49 62.68 37.53 39.70 39.55 51.95 -16.07%
DPS 34.40 34.40 34.65 33.11 33.36 33.36 33.64 1.50%
NAPS 6.97 6.96 6.95 6.69 6.69 6.67 6.66 3.08%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 7.48 7.16 7.06 7.00 6.96 6.99 6.71 -
P/RPS 10.09 9.65 9.51 9.54 9.58 9.65 8.95 8.32%
P/EPS 18.72 17.68 11.26 18.65 17.53 17.67 12.92 28.07%
EY 5.34 5.66 8.88 5.36 5.70 5.66 7.74 -21.93%
DY 4.60 4.80 4.91 4.73 4.79 4.77 5.01 -5.53%
P/NAPS 1.07 1.03 1.02 1.05 1.04 1.05 1.01 3.92%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 02/08/16 06/05/16 21/01/16 11/11/15 07/08/15 05/05/15 26/01/15 -
Price 7.50 7.20 6.96 7.00 7.29 7.14 6.80 -
P/RPS 10.11 9.71 9.38 9.54 10.03 9.86 9.07 7.51%
P/EPS 18.77 17.78 11.10 18.65 18.36 18.05 13.09 27.18%
EY 5.33 5.62 9.01 5.36 5.45 5.54 7.64 -21.35%
DY 4.59 4.78 4.98 4.73 4.58 4.67 4.95 -4.91%
P/NAPS 1.08 1.03 1.00 1.05 1.09 1.07 1.02 3.88%

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