[KLCCP] QoQ TTM Result on 30-Jun-2006 [#1]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	780,746	772,621	761,408	752,474	749,465	733,932	729,516	4.63%
YoY %	1.05%	1.47%	1.19%	0.40%	2.12%	0.61%	-	-
Horiz. %	107.02%	105.91%	104.37%	103.15%	102.73%	100.61%	100.00%	-
PBT	2,092,881	385,798	378,121	376,580	373,979	355,780	345,573	232.61%
YoY %	442.48%	2.03%	0.41%	0.70%	5.12%	2.95%	-	-
Horiz. %	605.63%	111.64%	109.42%	108.97%	108.22%	102.95%	100.00%	-
Tax	-438,988	-82,826	-85,278	-87,173	-86,967	-125,507	-145,955	108.50%
YoY %	-430.01%	2.88%	2.17%	-0.24%	30.71%	14.01%	-	-
Horiz. %	300.77%	56.75%	58.43%	59.73%	59.58%	85.99%	100.00%	-
NP	1,653,893	302,972	292,843	289,407	287,012	230,273	199,618	309.98%
YoY %	445.89%	3.46%	1.19%	0.83%	24.64%	15.36%	-	-
Horiz. %	828.53%	151.78%	146.70%	144.98%	143.78%	115.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	982,865	184,887	179,969	178,310	173,207	150,761	144,114	260.05%
YoY %	431.60%	2.73%	0.93%	2.95%	14.89%	4.61%	-	-
Horiz. %	682.01%	128.29%	124.88%	123.73%	120.19%	104.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.98%	21.47%	22.55%	23.15%	23.25%	35.28%	42.24%	-
YoY %	-2.28%	-4.79%	-2.59%	-0.43%	-34.10%	-16.48%	-	-
Horiz. %	49.67%	50.83%	53.39%	54.81%	55.04%	83.52%	100.00%	-
Total Cost	-873,147	469,649	468,565	463,067	462,453	503,659	529,898	-
YoY %	-285.91%	0.23%	1.19%	0.13%	-8.18%	-4.95%	-	-
Horiz. %	-164.78%	88.63%	88.43%	87.39%	87.27%	95.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,802,204	2,502,513	2,495,513	2,491,960	1,689,536	2,766,134	1,623,471	43.93%
YoY %	11.98%	0.28%	0.14%	47.49%	-38.92%	70.38%	-	-
Horiz. %	172.61%	154.15%	153.71%	153.50%	104.07%	170.38%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	112,123	102,751	102,751	93,323	93,323	93,394	93,394	12.97%
YoY %	9.12%	0.00%	10.10%	0.00%	-0.08%	0.00%	-	-
Horiz. %	120.05%	110.02%	110.02%	99.92%	99.92%	100.00%	100.00%	-
Div Payout %	11.41%	55.58%	57.09%	52.34%	53.88%	61.95%	64.81%	-
YoY %	-79.47%	-2.64%	9.08%	-2.86%	-13.03%	-4.41%	-	-
Horiz. %	17.61%	85.76%	88.09%	80.76%	83.14%	95.59%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	2,802,204	2,502,513	2,495,513	2,491,960	1,689,536	2,766,134	1,623,471	43.93%
YoY %	11.98%	0.28%	0.14%	47.49%	-38.92%	70.38%	-	-
Horiz. %	172.61%	154.15%	153.71%	153.50%	104.07%	170.38%	100.00%	-
NOSH	934,068	933,773	934,649	933,318	933,445	934,504	933,029	0.07%
YoY %	0.03%	-0.09%	0.14%	-0.01%	-0.11%	0.16%	-	-
Horiz. %	100.11%	100.08%	100.17%	100.03%	100.04%	100.16%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	211.83%	39.21%	38.46%	38.46%	38.30%	31.38%	27.36%	-
YoY %	440.24%	1.95%	0.00%	0.42%	22.05%	14.69%	-	-
Horiz. %	774.23%	143.31%	140.57%	140.57%	139.99%	114.69%	100.00%	-
ROE	35.07%	7.39%	7.21%	7.16%	10.25%	5.45%	8.88%	-
YoY %	374.56%	2.50%	0.70%	-30.15%	88.07%	-38.63%	-	-
Horiz. %	394.93%	83.22%	81.19%	80.63%	115.43%	61.37%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	83.59	82.74	81.46	80.62	80.29	78.54	78.19	4.55%
YoY %	1.03%	1.57%	1.04%	0.41%	2.23%	0.45%	-	-
Horiz. %	106.91%	105.82%	104.18%	103.11%	102.69%	100.45%	100.00%	-
EPS	105.22	19.80	19.26	19.10	18.56	16.13	15.45	259.71%
YoY %	431.41%	2.80%	0.84%	2.91%	15.07%	4.40%	-	-
Horiz. %	681.04%	128.16%	124.66%	123.62%	120.13%	104.40%	100.00%	-
DPS	12.00	11.00	11.00	10.00	10.00	10.00	10.01	12.86%
YoY %	9.09%	0.00%	10.00%	0.00%	0.00%	-0.10%	-	-
Horiz. %	119.88%	109.89%	109.89%	99.90%	99.90%	99.90%	100.00%	-
NAPS	3.00	2.68	2.67	2.67	1.81	2.96	1.74	43.83%
YoY %	11.94%	0.37%	0.00%	47.51%	-38.85%	70.11%	-	-
Horiz. %	172.41%	154.02%	153.45%	153.45%	104.02%	170.11%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 933,318
RPS	83.56	82.69	81.49	80.54	80.21	78.55	78.08	4.63%
YoY %	1.05%	1.47%	1.18%	0.41%	2.11%	0.60%	-	-
Horiz. %	107.02%	105.90%	104.37%	103.15%	102.73%	100.60%	100.00%	-
EPS	105.20	19.79	19.26	19.08	18.54	16.14	15.42	260.13%
YoY %	431.58%	2.75%	0.94%	2.91%	14.87%	4.67%	-	-
Horiz. %	682.23%	128.34%	124.90%	123.74%	120.23%	104.67%	100.00%	-
DPS	12.00	11.00	11.00	9.99	9.99	10.00	10.00	12.93%
YoY %	9.09%	0.00%	10.11%	0.00%	-0.10%	0.00%	-	-
Horiz. %	120.00%	110.00%	110.00%	99.90%	99.90%	100.00%	100.00%	-
NAPS	2.9992	2.6784	2.6709	2.6671	1.8083	2.9606	1.7376	43.94%
YoY %	11.98%	0.28%	0.14%	47.49%	-38.92%	70.38%	-	-
Horiz. %	172.61%	154.14%	153.71%	153.49%	104.07%	170.38%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	3.44	2.84	2.20	2.11	2.15	2.07	2.17	-
P/RPS	4.12	3.43	2.70	2.62	2.68	2.64	2.78	30.01%
YoY %	20.12%	27.04%	3.05%	-2.24%	1.52%	-5.04%	-	-
Horiz. %	148.20%	123.38%	97.12%	94.24%	96.40%	94.96%	100.00%	-
P/EPS	3.27	14.34	11.43	11.04	11.59	12.83	14.05	-62.19%
YoY %	-77.20%	25.46%	3.53%	-4.75%	-9.66%	-8.68%	-	-
Horiz. %	23.27%	102.06%	81.35%	78.58%	82.49%	91.32%	100.00%	-
EY	30.59	6.97	8.75	9.05	8.63	7.79	7.12	164.51%
YoY %	338.88%	-20.34%	-3.31%	4.87%	10.78%	9.41%	-	-
Horiz. %	429.63%	97.89%	122.89%	127.11%	121.21%	109.41%	100.00%	-
DY	3.49	3.87	5.00	4.74	4.65	4.83	4.61	-16.94%
YoY %	-9.82%	-22.60%	5.49%	1.94%	-3.73%	4.77%	-	-
Horiz. %	75.70%	83.95%	108.46%	102.82%	100.87%	104.77%	100.00%	-
P/NAPS	1.15	1.06	0.82	0.79	1.19	0.70	1.25	-5.41%
YoY %	8.49%	29.27%	3.80%	-33.61%	70.00%	-44.00%	-	-
Horiz. %	92.00%	84.80%	65.60%	63.20%	95.20%	56.00%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	23/05/07	26/02/07	28/11/06	28/08/06	16/06/06	24/02/06	28/11/05	-
Price	3.90	3.56	2.60	2.23	2.10	2.18	2.09	-
P/RPS	4.67	4.30	3.19	2.77	2.62	2.78	2.67	45.21%
YoY %	8.60%	34.80%	15.16%	5.73%	-5.76%	4.12%	-	-
Horiz. %	174.91%	161.05%	119.48%	103.75%	98.13%	104.12%	100.00%	-
P/EPS	3.71	17.98	13.50	11.67	11.32	13.51	13.53	-57.82%
YoY %	-79.37%	33.19%	15.68%	3.09%	-16.21%	-0.15%	-	-
Horiz. %	27.42%	132.89%	99.78%	86.25%	83.67%	99.85%	100.00%	-
EY	26.98	5.56	7.41	8.57	8.84	7.40	7.39	137.28%
YoY %	385.25%	-24.97%	-13.54%	-3.05%	19.46%	0.14%	-	-
Horiz. %	365.09%	75.24%	100.27%	115.97%	119.62%	100.14%	100.00%	-
DY	3.08	3.09	4.23	4.48	4.76	4.59	4.79	-25.52%
YoY %	-0.32%	-26.95%	-5.58%	-5.88%	3.70%	-4.18%	-	-
Horiz. %	64.30%	64.51%	88.31%	93.53%	99.37%	95.82%	100.00%	-
P/NAPS	1.30	1.33	0.97	0.84	1.16	0.74	1.20	5.48%
YoY %	-2.26%	37.11%	15.48%	-27.59%	56.76%	-38.33%	-	-
Horiz. %	108.33%	110.83%	80.83%	70.00%	96.67%	61.67%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

963

MPI

MALAYSIAN PACIFIC INDUSTRIES

943

DNEX

DAGANG NEXCHANGE BERHAD

642

JCY

JCY INTERNATIONAL BERHAD

587

GENTING

GENTING BHD

567

TOPGLOV

TOP GLOVE CORPORATION BHD

524

YTLPOWR

YTL POWER INTERNATIONAL BHD

520

SNS

SNS NETWORK TECHNOLOGY BERHAD

486

GENM

GENTING MALAYSIA BERHAD

469

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More