[KLCCP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
12-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 209.42%
YoY- 21.3%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 655,744 432,084 218,405 866,476 649,636 430,876 214,012 110.52%
PBT 391,535 261,581 131,097 1,032,204 373,183 247,825 123,761 115.05%
Tax -100,788 -67,613 -34,295 -195,421 -91,207 -60,853 -30,602 120.88%
NP 290,747 193,968 96,802 836,783 281,976 186,972 93,159 113.12%
-
NP to SH 180,346 121,122 60,374 535,650 173,115 114,234 57,911 112.81%
-
Tax Rate 25.74% 25.85% 26.16% 18.93% 24.44% 24.55% 24.73% -
Total Cost 364,997 238,116 121,603 29,693 367,660 243,904 120,853 108.51%
-
Net Worth 4,156,083 4,146,350 4,140,198 4,072,247 3,708,939 3,698,827 3,698,831 8.05%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 46,697 46,693 - 98,070 46,712 46,702 - -
Div Payout % 25.89% 38.55% - 18.31% 26.98% 40.88% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 4,156,083 4,146,350 4,140,198 4,072,247 3,708,939 3,698,827 3,698,831 8.05%
NOSH 933,951 933,862 934,582 934,001 934,241 934,047 934,048 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 44.34% 44.89% 44.32% 96.57% 43.41% 43.39% 43.53% -
ROE 4.34% 2.92% 1.46% 13.15% 4.67% 3.09% 1.57% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.21 46.27 23.37 92.77 69.54 46.13 22.91 110.55%
EPS 19.31 12.97 6.46 57.35 18.53 12.23 6.20 112.82%
DPS 5.00 5.00 0.00 10.50 5.00 5.00 0.00 -
NAPS 4.45 4.44 4.43 4.36 3.97 3.96 3.96 8.06%
Adjusted Per Share Value based on latest NOSH - 934,127
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.18 46.25 23.38 92.74 69.53 46.12 22.91 110.49%
EPS 19.30 12.96 6.46 57.33 18.53 12.23 6.20 112.75%
DPS 5.00 5.00 0.00 10.50 5.00 5.00 0.00 -
NAPS 4.4482 4.4378 4.4312 4.3585 3.9696 3.9588 3.9588 8.05%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.44 3.32 3.26 3.00 2.80 2.70 2.72 -
P/RPS 4.90 7.18 13.95 3.23 4.03 5.85 11.87 -44.46%
P/EPS 17.81 25.60 50.46 5.23 15.11 22.08 43.87 -45.08%
EY 5.61 3.91 1.98 19.12 6.62 4.53 2.28 81.95%
DY 1.45 1.51 0.00 3.50 1.79 1.85 0.00 -
P/NAPS 0.77 0.75 0.74 0.69 0.71 0.68 0.69 7.56%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/02/10 03/08/09 12/05/09 26/02/09 27/11/08 20/08/08 -
Price 3.27 3.38 3.18 3.20 2.90 2.72 2.85 -
P/RPS 4.66 7.31 13.61 3.45 4.17 5.90 12.44 -47.94%
P/EPS 16.93 26.06 49.23 5.58 15.65 22.24 45.97 -48.52%
EY 5.91 3.84 2.03 17.92 6.39 4.50 2.18 94.07%
DY 1.53 1.48 0.00 3.28 1.72 1.84 0.00 -
P/NAPS 0.73 0.76 0.72 0.73 0.73 0.69 0.72 0.92%

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