[KLCCP] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -2.51%
YoY- 0.58%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 233,053 227,044 225,593 223,660 214,993 218,405 216,840 4.91%
PBT 143,228 139,773 899,941 129,954 130,484 131,097 659,021 -63.81%
Tax -37,193 -36,212 -72,571 -33,175 -33,318 -34,295 -104,214 -49.65%
NP 106,035 103,561 827,370 96,779 97,166 96,802 554,807 -66.78%
-
NP to SH 65,680 63,720 467,237 59,224 60,748 60,374 362,535 -67.94%
-
Tax Rate 25.97% 25.91% 8.06% 25.53% 25.53% 26.16% 15.81% -
Total Cost 127,018 123,483 -601,777 126,881 117,827 121,603 -337,967 -
-
Net Worth 5,045,120 789,542 4,623,796 4,156,889 4,149,555 4,140,198 4,072,797 15.32%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 46,714 - 56,046 - 46,729 - 51,377 -6.14%
Div Payout % 71.12% - 12.00% - 76.92% - 14.17% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 5,045,120 789,542 4,623,796 4,156,889 4,149,555 4,140,198 4,072,797 15.32%
NOSH 934,281 146,482 934,100 934,132 934,584 934,582 934,127 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 45.50% 45.61% 366.75% 43.27% 45.19% 44.32% 255.86% -
ROE 1.30% 8.07% 10.11% 1.42% 1.46% 1.46% 8.90% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.94 155.00 24.15 23.94 23.00 23.37 23.21 4.90%
EPS 7.03 43.50 50.02 6.34 6.50 6.46 38.81 -67.95%
DPS 5.00 0.00 6.00 0.00 5.00 0.00 5.50 -6.15%
NAPS 5.40 5.39 4.95 4.45 4.44 4.43 4.36 15.31%
Adjusted Per Share Value based on latest NOSH - 934,132
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.94 24.30 24.15 23.94 23.01 23.38 23.21 4.90%
EPS 7.03 6.82 50.01 6.34 6.50 6.46 38.80 -67.94%
DPS 5.00 0.00 6.00 0.00 5.00 0.00 5.50 -6.15%
NAPS 5.3998 0.845 4.9488 4.4491 4.4412 4.4312 4.3591 15.32%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.31 3.07 3.35 3.44 3.32 3.26 3.00 -
P/RPS 13.27 1.98 13.87 14.37 14.43 13.95 12.92 1.79%
P/EPS 47.08 7.06 6.70 54.26 51.08 50.46 7.73 233.14%
EY 2.12 14.17 14.93 1.84 1.96 1.98 12.94 -70.02%
DY 1.51 0.00 1.79 0.00 1.51 0.00 1.83 -12.01%
P/NAPS 0.61 0.57 0.68 0.77 0.75 0.74 0.69 -7.88%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 27/08/10 17/05/10 25/02/10 24/02/10 03/08/09 12/05/09 -
Price 3.28 3.32 3.29 3.27 3.38 3.18 3.20 -
P/RPS 13.15 2.14 13.62 13.66 14.69 13.61 13.79 -3.11%
P/EPS 46.66 7.63 6.58 51.58 52.00 49.23 8.25 217.10%
EY 2.14 13.10 15.20 1.94 1.92 2.03 12.13 -68.51%
DY 1.52 0.00 1.82 0.00 1.48 0.00 1.72 -7.90%
P/NAPS 0.61 0.62 0.66 0.73 0.76 0.72 0.73 -11.27%

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