[KLCC] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 606.58%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 628,925 311,996 1,178,311 847,326 564,449 275,842 93.42%
PBT 427,258 206,511 2,193,496 1,947,076 379,189 194,744 87.55%
Tax -63,430 -56,398 -209,067 -132,120 -90,828 -45,912 29.52%
NP 363,828 150,113 1,984,429 1,814,956 288,361 148,832 104.51%
-
NP to SH 274,599 87,962 1,464,097 1,364,498 193,114 101,464 121.87%
-
Tax Rate 14.85% 27.31% 9.53% 6.79% 23.95% 23.58% -
Total Cost 265,097 161,883 -806,118 -967,630 276,088 127,010 80.21%
-
Net Worth 10,882,314 7,790,177 7,743,473 0 0 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 205,440 42,033 154,122 112,088 74,725 37,362 291.31%
Div Payout % 74.81% 47.79% 10.53% 8.21% 38.70% 36.82% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 10,882,314 7,790,177 7,743,473 0 0 0 -
NOSH 1,719,165 934,074 934,074 934,074 934,074 934,074 62.95%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 57.85% 48.11% 168.41% 214.20% 51.09% 53.96% -
ROE 2.52% 1.13% 18.91% 0.00% 0.00% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 36.58 33.40 126.15 90.71 60.43 29.53 18.69%
EPS 20.67 9.42 156.74 146.08 20.67 10.86 67.39%
DPS 11.95 4.50 16.50 12.00 8.00 4.00 140.13%
NAPS 6.33 8.34 8.29 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 934,074
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.84 17.28 65.27 46.93 31.27 15.28 93.42%
EPS 15.21 4.87 81.10 75.58 10.70 5.62 121.87%
DPS 11.38 2.33 8.54 6.21 4.14 2.07 291.25%
NAPS 6.0278 4.3151 4.2892 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/06/13 - - - - - -
Price 6.80 0.00 0.00 0.00 0.00 0.00 -
P/RPS 18.59 0.00 0.00 0.00 0.00 0.00 -
P/EPS 42.57 0.00 0.00 0.00 0.00 0.00 -
EY 2.35 0.00 0.00 0.00 0.00 0.00 -
DY 1.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/08/13 23/05/13 - - - - -
Price 6.12 7.24 0.00 0.00 0.00 0.00 -
P/RPS 16.73 21.68 0.00 0.00 0.00 0.00 -
P/EPS 38.32 76.88 0.00 0.00 0.00 0.00 -
EY 2.61 1.30 0.00 0.00 0.00 0.00 -
DY 1.95 0.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.87 0.00 0.00 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