[KLCC] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -91.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 322,551 316,929 311,996 330,985 282,877 288,607 275,842 10.98%
PBT 223,853 220,747 206,511 246,420 1,567,887 184,445 194,744 9.72%
Tax -21,872 -7,032 -56,398 -76,947 -41,292 -44,916 -45,912 -38.97%
NP 201,981 213,715 150,113 169,473 1,526,595 139,529 148,832 22.55%
-
NP to SH 177,804 186,637 87,962 99,599 1,171,384 91,650 101,464 45.30%
-
Tax Rate 9.77% 3.19% 27.31% 31.23% 2.63% 24.35% 23.58% -
Total Cost 120,570 103,214 161,883 161,512 -1,243,718 149,078 127,010 -3.40%
-
Net Worth 11,463,864 10,882,314 7,790,177 7,743,473 0 0 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 149,481 128,077 42,033 42,033 37,362 37,362 37,362 151.80%
Div Payout % 84.07% 68.62% 47.79% 42.20% 3.19% 40.77% 36.82% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 11,463,864 10,882,314 7,790,177 7,743,473 0 0 0 -
NOSH 1,805,333 1,719,165 934,074 934,074 934,074 934,074 934,074 55.09%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 62.62% 67.43% 48.11% 51.20% 539.67% 48.35% 53.96% -
ROE 1.55% 1.72% 1.13% 1.29% 0.00% 0.00% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 17.87 18.44 33.40 35.43 30.28 30.90 29.53 -28.43%
EPS 9.85 10.86 9.42 10.66 125.41 9.81 10.86 -6.29%
DPS 8.28 7.45 4.50 4.50 4.00 4.00 4.00 62.35%
NAPS 6.35 6.33 8.34 8.29 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 934,074
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 17.87 17.56 17.28 18.33 15.67 15.99 15.28 10.99%
EPS 9.85 10.34 4.87 5.52 64.88 5.08 5.62 45.31%
DPS 8.28 7.09 2.33 2.33 2.07 2.07 2.07 151.77%
NAPS 6.35 6.0279 4.3151 4.2892 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 - - - - - -
Price 6.43 6.80 0.00 0.00 0.00 0.00 0.00 -
P/RPS 35.99 36.89 0.00 0.00 0.00 0.00 0.00 -
P/EPS 65.29 62.64 0.00 0.00 0.00 0.00 0.00 -
EY 1.53 1.60 0.00 0.00 0.00 0.00 0.00 -
DY 1.29 1.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.07 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/10/13 21/08/13 23/05/13 - - - - -
Price 6.45 6.12 7.24 0.00 0.00 0.00 0.00 -
P/RPS 36.10 33.20 21.68 0.00 0.00 0.00 0.00 -
P/EPS 65.49 56.37 76.88 0.00 0.00 0.00 0.00 -
EY 1.53 1.77 1.30 0.00 0.00 0.00 0.00 -
DY 1.28 1.22 0.62 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 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