[KLCC] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
02-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 97.32%
YoY- 0.63%
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 336,657 1,343,546 998,857 669,322 334,750 1,340,229 993,085 -51.34%
PBT 229,380 1,102,698 696,549 466,427 236,100 1,518,355 668,770 -50.96%
Tax -25,943 -91,671 -78,331 -52,612 -26,698 -115,166 -82,367 -53.67%
NP 203,437 1,011,027 618,218 413,815 209,402 1,403,189 586,403 -50.59%
-
NP to SH 176,725 885,971 538,843 360,617 182,754 1,131,521 508,172 -50.51%
-
Tax Rate 11.31% 8.31% 11.25% 11.28% 11.31% 7.58% 12.32% -
Total Cost 133,220 332,519 380,639 255,507 125,348 -62,960 406,682 -52.44%
-
Net Worth 12,799,811 12,799,811 12,601,224 12,583,170 12,565,117 12,547,064 12,077,677 3.94%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 155,258 643,601 465,775 310,517 155,258 625,547 448,264 -50.64%
Div Payout % 87.85% 72.64% 86.44% 86.11% 84.95% 55.28% 88.21% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 12,799,811 12,799,811 12,601,224 12,583,170 12,565,117 12,547,064 12,077,677 3.94%
NOSH 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 60.43% 75.25% 61.89% 61.83% 62.55% 104.70% 59.05% -
ROE 1.38% 6.92% 4.28% 2.87% 1.45% 9.02% 4.21% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.65 74.42 55.33 37.07 18.54 74.24 55.01 -51.34%
EPS 9.79 49.08 29.85 19.98 10.12 62.68 28.15 -50.51%
DPS 8.60 35.65 25.80 17.20 8.60 34.65 24.83 -50.64%
NAPS 7.09 7.09 6.98 6.97 6.96 6.95 6.69 3.94%
Adjusted Per Share Value based on latest NOSH - 1,805,333
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.65 74.42 55.33 37.07 18.54 74.24 55.01 -51.34%
EPS 9.79 49.08 29.85 19.98 10.12 62.68 28.15 -50.51%
DPS 8.60 35.65 25.80 17.20 8.60 34.65 24.83 -50.64%
NAPS 7.09 7.09 6.98 6.97 6.96 6.95 6.69 3.94%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 7.93 8.30 7.72 7.48 7.16 7.06 7.00 -
P/RPS 42.52 11.15 13.95 20.18 38.61 9.51 12.73 123.28%
P/EPS 81.01 16.91 25.86 37.45 70.73 11.26 24.87 119.58%
EY 1.23 5.91 3.87 2.67 1.41 8.88 4.02 -54.56%
DY 1.08 4.30 3.34 2.30 1.20 4.91 3.55 -54.73%
P/NAPS 1.12 1.17 1.11 1.07 1.03 1.02 1.05 4.39%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 20/01/17 03/11/16 02/08/16 06/05/16 21/01/16 11/11/15 -
Price 7.87 7.82 7.80 7.50 7.20 6.96 7.00 -
P/RPS 42.20 10.51 14.10 20.23 38.83 9.38 12.73 122.16%
P/EPS 80.40 15.93 26.13 37.55 71.13 11.10 24.87 118.47%
EY 1.24 6.28 3.83 2.66 1.41 9.01 4.02 -54.31%
DY 1.09 4.56 3.31 2.29 1.19 4.98 3.55 -54.45%
P/NAPS 1.11 1.10 1.12 1.08 1.03 1.00 1.05 3.77%

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