[KLCCP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 120.97%
YoY- 69.41%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 189,975 748,254 559,361 374,269 186,966 598,021 424,661 -41.59%
PBT 94,175 373,978 278,428 185,373 91,574 268,144 190,793 -37.62%
Tax -25,526 -86,967 -81,250 -51,826 -25,320 -153,704 -109,447 -62.21%
NP 68,649 287,011 197,178 133,547 66,254 114,440 81,346 -10.72%
-
NP to SH 42,186 177,105 121,566 81,943 37,083 114,440 81,346 -35.52%
-
Tax Rate 27.10% 23.25% 29.18% 27.96% 27.65% 57.32% 57.36% -
Total Cost 121,326 461,243 362,183 240,722 120,712 483,581 343,315 -50.11%
-
Net Worth 2,491,960 1,690,717 2,765,836 1,625,778 1,615,959 1,503,184 1,246,721 58.87%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 93,409 46,720 46,717 - 58,766 - -
Div Payout % - 52.74% 38.43% 57.01% - 51.35% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,491,960 1,690,717 2,765,836 1,625,778 1,615,959 1,503,184 1,246,721 58.87%
NOSH 933,318 934,098 934,404 934,355 934,080 618,594 515,174 48.77%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 36.14% 38.36% 35.25% 35.68% 35.44% 19.14% 19.16% -
ROE 1.69% 10.48% 4.40% 5.04% 2.29% 7.61% 6.52% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 20.35 80.10 59.86 40.06 20.02 96.67 82.43 -60.74%
EPS 4.52 18.96 13.01 8.77 3.97 18.50 15.79 -56.66%
DPS 0.00 10.00 5.00 5.00 0.00 9.50 0.00 -
NAPS 2.67 1.81 2.96 1.74 1.73 2.43 2.42 6.79%
Adjusted Per Share Value based on latest NOSH - 933,029
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 20.33 80.09 59.87 40.06 20.01 64.01 45.45 -41.59%
EPS 4.52 18.96 13.01 8.77 3.97 12.25 8.71 -35.50%
DPS 0.00 10.00 5.00 5.00 0.00 6.29 0.00 -
NAPS 2.6671 1.8096 2.9603 1.7401 1.7295 1.6088 1.3344 58.87%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.11 2.15 2.07 2.17 2.05 2.00 1.77 -
P/RPS 10.37 2.68 3.46 5.42 10.24 2.07 2.15 186.29%
P/EPS 46.68 11.34 15.91 24.74 51.64 10.81 11.21 159.50%
EY 2.14 8.82 6.29 4.04 1.94 9.25 8.92 -61.49%
DY 0.00 4.65 2.42 2.30 0.00 4.75 0.00 -
P/NAPS 0.79 1.19 0.70 1.25 1.18 0.82 0.73 5.42%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 16/06/06 24/02/06 28/11/05 24/08/05 21/07/05 18/02/05 -
Price 2.23 2.10 2.18 2.09 2.12 2.09 2.10 -
P/RPS 10.96 2.62 3.64 5.22 10.59 2.16 2.55 165.05%
P/EPS 49.34 11.08 16.76 23.83 53.40 11.30 13.30 140.21%
EY 2.03 9.03 5.97 4.20 1.87 8.85 7.52 -58.33%
DY 0.00 4.76 2.29 2.39 0.00 4.55 0.00 -
P/NAPS 0.84 1.16 0.74 1.20 1.23 0.86 0.87 -2.31%

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