[KLCCP] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 48.35%
YoY- 49.44%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 387,423 189,975 748,254 559,361 374,269 186,966 598,021 -25.10%
PBT 189,516 94,175 373,978 278,428 185,373 91,574 268,144 -20.63%
Tax -50,137 -25,526 -86,967 -81,250 -51,826 -25,320 -153,704 -52.58%
NP 139,379 68,649 287,011 197,178 133,547 66,254 114,440 14.03%
-
NP to SH 84,806 42,186 177,105 121,566 81,943 37,083 114,440 -18.09%
-
Tax Rate 26.46% 27.10% 23.25% 29.18% 27.96% 27.65% 57.32% -
Total Cost 248,044 121,326 461,243 362,183 240,722 120,712 483,581 -35.89%
-
Net Worth 2,493,744 2,491,960 1,690,717 2,765,836 1,625,778 1,615,959 1,503,184 40.09%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 56,039 - 93,409 46,720 46,717 - 58,766 -3.11%
Div Payout % 66.08% - 52.74% 38.43% 57.01% - 51.35% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 2,493,744 2,491,960 1,690,717 2,765,836 1,625,778 1,615,959 1,503,184 40.09%
NOSH 933,986 933,318 934,098 934,404 934,355 934,080 618,594 31.57%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 35.98% 36.14% 38.36% 35.25% 35.68% 35.44% 19.14% -
ROE 3.40% 1.69% 10.48% 4.40% 5.04% 2.29% 7.61% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 41.48 20.35 80.10 59.86 40.06 20.02 96.67 -43.08%
EPS 9.08 4.52 18.96 13.01 8.77 3.97 18.50 -37.75%
DPS 6.00 0.00 10.00 5.00 5.00 0.00 9.50 -26.36%
NAPS 2.67 2.67 1.81 2.96 1.74 1.73 2.43 6.47%
Adjusted Per Share Value based on latest NOSH - 934,504
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 41.47 20.33 80.09 59.87 40.06 20.01 64.01 -25.10%
EPS 9.08 4.52 18.96 13.01 8.77 3.97 12.25 -18.08%
DPS 6.00 0.00 10.00 5.00 5.00 0.00 6.29 -3.09%
NAPS 2.669 2.6671 1.8096 2.9603 1.7401 1.7295 1.6088 40.09%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.20 2.11 2.15 2.07 2.17 2.05 2.00 -
P/RPS 5.30 10.37 2.68 3.46 5.42 10.24 2.07 87.04%
P/EPS 24.23 46.68 11.34 15.91 24.74 51.64 10.81 71.18%
EY 4.13 2.14 8.82 6.29 4.04 1.94 9.25 -41.55%
DY 2.73 0.00 4.65 2.42 2.30 0.00 4.75 -30.84%
P/NAPS 0.82 0.79 1.19 0.70 1.25 1.18 0.82 0.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 28/08/06 16/06/06 24/02/06 28/11/05 24/08/05 21/07/05 -
Price 2.60 2.23 2.10 2.18 2.09 2.12 2.09 -
P/RPS 6.27 10.96 2.62 3.64 5.22 10.59 2.16 103.35%
P/EPS 28.63 49.34 11.08 16.76 23.83 53.40 11.30 85.74%
EY 3.49 2.03 9.03 5.97 4.20 1.87 8.85 -46.19%
DY 2.31 0.00 4.76 2.29 2.39 0.00 4.55 -36.33%
P/NAPS 0.97 0.84 1.16 0.74 1.20 1.23 0.86 8.34%

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