[KLCCP] QoQ TTM Result on 31-Dec-2004 [#3]

Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 68.17%
YoY--%
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 729,516 722,334 598,021 424,661 243,985 62,653 0 -
PBT 345,573 332,653 268,144 190,793 107,945 27,065 0 -
Tax -145,955 -164,311 -153,704 -109,447 -59,575 -14,713 0 -
NP 199,618 168,342 114,440 81,346 48,370 12,352 0 -
-
NP to SH 144,114 139,171 114,440 81,346 48,370 12,352 0 -
-
Tax Rate 42.24% 49.39% 57.32% 57.36% 55.19% 54.36% - -
Total Cost 529,898 553,992 483,581 343,315 195,615 50,301 0 -
-
Net Worth 1,623,471 1,615,959 2,271,706 1,478,744 1,316,670 295,994 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 93,394 71,226 71,226 24,483 24,483 - - -
Div Payout % 64.81% 51.18% 62.24% 30.10% 50.62% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,623,471 1,615,959 2,271,706 1,478,744 1,316,670 295,994 0 -
NOSH 933,029 934,080 934,858 739,372 544,078 189,157 0 -
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 27.36% 23.31% 19.14% 19.16% 19.82% 19.71% 0.00% -
ROE 8.88% 8.61% 5.04% 5.50% 3.67% 4.17% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 78.19 77.33 63.97 57.44 44.84 33.12 0.00 -
EPS 15.45 14.90 12.24 11.00 8.89 6.53 0.00 -
DPS 10.01 7.63 7.62 3.31 4.50 0.00 0.00 -
NAPS 1.74 1.73 2.43 2.00 2.42 1.5648 0.00 -
Adjusted Per Share Value based on latest NOSH - 739,372
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 78.08 77.31 64.01 45.45 26.11 6.71 0.00 -
EPS 15.42 14.90 12.25 8.71 5.18 1.32 0.00 -
DPS 10.00 7.62 7.62 2.62 2.62 0.00 0.00 -
NAPS 1.7376 1.7295 2.4314 1.5827 1.4092 0.3168 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - - -
Price 2.17 2.05 2.00 1.77 1.68 0.00 0.00 -
P/RPS 2.78 2.65 3.13 3.08 3.75 0.00 0.00 -
P/EPS 14.05 13.76 16.34 16.09 18.90 0.00 0.00 -
EY 7.12 7.27 6.12 6.22 5.29 0.00 0.00 -
DY 4.61 3.72 3.81 1.87 2.68 0.00 0.00 -
P/NAPS 1.25 1.18 0.82 0.89 0.69 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 24/08/05 21/07/05 - - - - -
Price 2.09 2.12 2.09 0.00 0.00 0.00 0.00 -
P/RPS 2.67 2.74 3.27 0.00 0.00 0.00 0.00 -
P/EPS 13.53 14.23 17.07 0.00 0.00 0.00 0.00 -
EY 7.39 7.03 5.86 0.00 0.00 0.00 0.00 -
DY 4.79 3.60 3.65 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.23 0.86 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