[KLCCP] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 101.03%
YoY- 3.49%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 207,578 780,746 583,728 387,423 189,975 748,254 559,361 -48.45%
PBT 115,816 2,092,881 290,248 189,516 94,175 373,978 278,428 -44.36%
Tax -28,306 -438,988 -77,109 -50,137 -25,526 -86,967 -81,250 -50.58%
NP 87,510 1,653,893 213,139 139,379 68,649 287,011 197,178 -41.90%
-
NP to SH 53,447 982,865 129,347 84,806 42,186 177,105 121,566 -42.26%
-
Tax Rate 24.44% 20.98% 26.57% 26.46% 27.10% 23.25% 29.18% -
Total Cost 120,068 -873,147 370,589 248,044 121,326 461,243 362,183 -52.19%
-
Net Worth 3,307,734 3,278,519 2,502,887 2,493,744 2,491,960 1,690,717 2,765,836 12.70%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 112,086 56,034 56,039 - 93,409 46,720 -
Div Payout % - 11.40% 43.32% 66.08% - 52.74% 38.43% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 3,307,734 3,278,519 2,502,887 2,493,744 2,491,960 1,690,717 2,765,836 12.70%
NOSH 934,388 934,051 933,913 933,986 933,318 934,098 934,404 -0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 42.16% 211.83% 36.51% 35.98% 36.14% 38.36% 35.25% -
ROE 1.62% 29.98% 5.17% 3.40% 1.69% 10.48% 4.40% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.22 83.59 62.50 41.48 20.35 80.10 59.86 -48.44%
EPS 5.72 105.22 13.85 9.08 4.52 18.96 13.01 -42.26%
DPS 0.00 12.00 6.00 6.00 0.00 10.00 5.00 -
NAPS 3.54 3.51 2.68 2.67 2.67 1.81 2.96 12.70%
Adjusted Per Share Value based on latest NOSH - 934,649
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.22 83.56 62.48 41.47 20.33 80.09 59.87 -48.44%
EPS 5.72 105.20 13.84 9.08 4.52 18.96 13.01 -42.26%
DPS 0.00 12.00 6.00 6.00 0.00 10.00 5.00 -
NAPS 3.5402 3.509 2.6788 2.669 2.6671 1.8096 2.9603 12.70%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.64 3.44 2.84 2.20 2.11 2.15 2.07 -
P/RPS 16.39 4.12 4.54 5.30 10.37 2.68 3.46 182.86%
P/EPS 63.64 3.27 20.51 24.23 46.68 11.34 15.91 152.62%
EY 1.57 30.59 4.88 4.13 2.14 8.82 6.29 -60.45%
DY 0.00 3.49 2.11 2.73 0.00 4.65 2.42 -
P/NAPS 1.03 0.98 1.06 0.82 0.79 1.19 0.70 29.45%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 23/05/07 26/02/07 28/11/06 28/08/06 16/06/06 24/02/06 -
Price 3.50 3.90 3.56 2.60 2.23 2.10 2.18 -
P/RPS 15.75 4.67 5.70 6.27 10.96 2.62 3.64 166.24%
P/EPS 61.19 3.71 25.70 28.63 49.34 11.08 16.76 137.66%
EY 1.63 26.98 3.89 3.49 2.03 9.03 5.97 -58.01%
DY 0.00 3.08 1.69 2.31 0.00 4.76 2.29 -
P/NAPS 0.99 1.11 1.33 0.97 0.84 1.16 0.74 21.47%

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