[KLCC] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 212.18%
YoY- 42.2%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 340,882 1,283,655 951,476 628,925 311,996 1,178,311 847,326 -45.53%
PBT 243,687 1,147,878 651,111 427,258 206,511 2,193,496 1,947,076 -75.01%
Tax -30,532 -115,522 -85,302 -63,430 -56,398 -209,067 -132,120 -62.37%
NP 213,155 1,032,356 565,809 363,828 150,113 1,984,429 1,814,956 -76.04%
-
NP to SH 183,963 825,504 452,403 274,599 87,962 1,464,097 1,364,498 -73.73%
-
Tax Rate 12.53% 10.06% 13.10% 14.85% 27.31% 9.53% 6.79% -
Total Cost 127,727 251,299 385,667 265,097 161,883 -806,118 -967,630 -
-
Net Worth 11,716,610 11,698,557 11,463,864 10,882,314 7,790,177 7,743,473 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 156,161 522,463 365,218 205,440 42,033 154,122 112,088 24.76%
Div Payout % 84.89% 63.29% 80.73% 74.81% 47.79% 10.53% 8.21% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 11,716,610 11,698,557 11,463,864 10,882,314 7,790,177 7,743,473 0 -
NOSH 1,805,333 1,805,333 1,805,333 1,719,165 934,074 934,074 934,074 55.22%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 62.53% 80.42% 59.47% 57.85% 48.11% 168.41% 214.20% -
ROE 1.57% 7.06% 3.95% 2.52% 1.13% 18.91% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.88 71.10 52.70 36.58 33.40 126.15 90.71 -64.91%
EPS 10.19 52.61 30.38 20.67 9.42 156.74 146.08 -83.08%
DPS 8.65 28.94 20.23 11.95 4.50 16.50 12.00 -19.62%
NAPS 6.49 6.48 6.35 6.33 8.34 8.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,719,165
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.88 71.10 52.70 34.84 17.28 65.27 46.93 -45.53%
EPS 10.19 45.73 25.06 15.21 4.87 81.10 75.58 -73.73%
DPS 8.65 28.94 20.23 11.38 2.33 8.54 6.21 24.74%
NAPS 6.49 6.48 6.35 6.0278 4.3151 4.2892 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 - - - -
Price 6.35 5.85 6.43 6.80 0.00 0.00 0.00 -
P/RPS 33.63 8.23 12.20 18.59 0.00 0.00 0.00 -
P/EPS 62.32 12.79 25.66 42.57 0.00 0.00 0.00 -
EY 1.60 7.82 3.90 2.35 0.00 0.00 0.00 -
DY 1.36 4.95 3.15 1.76 0.00 0.00 0.00 -
P/NAPS 0.98 0.90 1.01 1.07 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 09/05/14 21/01/14 29/10/13 21/08/13 23/05/13 - - -
Price 6.46 5.50 6.45 6.12 7.24 0.00 0.00 -
P/RPS 34.21 7.74 12.24 16.73 21.68 0.00 0.00 -
P/EPS 63.40 12.03 25.74 38.32 76.88 0.00 0.00 -
EY 1.58 8.31 3.89 2.61 1.30 0.00 0.00 -
DY 1.34 5.26 3.14 1.95 0.62 0.00 0.00 -
P/NAPS 1.00 0.85 1.02 0.97 0.87 0.00 0.00 -

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