[KLCC] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Announcement Date
07-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 51.12%
YoY- 11.86%
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 655,900 326,894 1,353,516 1,006,516 673,696 340,882 1,283,655 -36.16%
PBT 463,569 230,930 1,280,459 679,071 447,175 243,687 1,147,878 -45.45%
Tax -53,302 -26,699 -121,072 -93,222 -58,251 -30,532 -115,522 -40.37%
NP 410,267 204,231 1,159,387 585,849 388,924 213,155 1,032,356 -46.03%
-
NP to SH 358,370 178,507 937,927 506,043 334,858 183,963 825,504 -42.75%
-
Tax Rate 11.50% 11.56% 9.46% 13.73% 13.03% 12.53% 10.06% -
Total Cost 245,633 122,663 194,129 420,667 284,772 127,727 251,299 -1.51%
-
Net Worth 12,077,677 12,041,571 12,023,517 11,734,664 11,716,610 11,716,610 11,698,557 2.15%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 301,129 150,564 607,314 449,347 301,490 156,161 522,463 -30.81%
Div Payout % 84.03% 84.35% 64.75% 88.80% 90.04% 84.89% 63.29% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 12,077,677 12,041,571 12,023,517 11,734,664 11,716,610 11,716,610 11,698,557 2.15%
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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 62.55% 62.48% 85.66% 58.21% 57.73% 62.53% 80.42% -
ROE 2.97% 1.48% 7.80% 4.31% 2.86% 1.57% 7.06% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.33 18.11 74.97 55.75 37.32 18.88 71.10 -36.16%
EPS 19.85 9.89 51.95 28.03 18.55 10.19 52.61 -47.87%
DPS 16.68 8.34 33.64 24.89 16.70 8.65 28.94 -30.81%
NAPS 6.69 6.67 6.66 6.50 6.49 6.49 6.48 2.15%
Adjusted Per Share Value based on latest NOSH - 1,805,333
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.33 18.11 74.97 55.75 37.32 18.88 71.10 -36.16%
EPS 19.85 9.89 51.95 28.03 18.55 10.19 45.73 -42.75%
DPS 16.68 8.34 33.64 24.89 16.70 8.65 28.94 -30.81%
NAPS 6.69 6.67 6.66 6.50 6.49 6.49 6.48 2.15%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.96 6.99 6.71 6.64 6.53 6.35 5.85 -
P/RPS 19.16 38.60 8.95 11.91 17.50 33.63 8.23 75.92%
P/EPS 35.06 70.69 12.92 23.69 35.21 62.32 12.79 96.22%
EY 2.85 1.41 7.74 4.22 2.84 1.60 7.82 -49.07%
DY 2.40 1.19 5.01 3.75 2.56 1.36 4.95 -38.36%
P/NAPS 1.04 1.05 1.01 1.02 1.01 0.98 0.90 10.14%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 07/08/15 05/05/15 26/01/15 07/11/14 11/08/14 09/05/14 21/01/14 -
Price 7.29 7.14 6.80 6.78 6.40 6.46 5.50 -
P/RPS 20.07 39.43 9.07 12.16 17.15 34.21 7.74 89.07%
P/EPS 36.72 72.21 13.09 24.19 34.50 63.40 12.03 110.85%
EY 2.72 1.38 7.64 4.13 2.90 1.58 8.31 -52.60%
DY 2.29 1.17 4.95 3.67 2.61 1.34 5.26 -42.64%
P/NAPS 1.09 1.07 1.02 1.04 0.99 1.00 0.85 18.08%

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