[KLCCP] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 847,326 564,449 275,842 0 237,437 237,437 237,437 132.98%
PBT 1,947,076 379,189 194,744 0 147,466 147,466 147,466 456.01%
Tax -132,120 -90,828 -45,912 0 -38,460 -38,460 -38,460 127.15%
NP 1,814,956 288,361 148,832 0 109,006 109,006 109,006 548.71%
-
NP to SH 1,364,498 193,114 101,464 0 67,768 67,768 67,768 636.07%
-
Tax Rate 6.79% 23.95% 23.58% - 26.08% 26.08% 26.08% -
Total Cost -967,630 276,088 127,010 0 128,431 128,431 128,431 -
-
Net Worth 7,687,177 6,549,097 6,493,322 6,445,293 4,670,789 4,669,463 6,444,933 12.43%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 112,103 74,741 37,371 - - - - -
Div Payout % 8.22% 38.70% 36.83% - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 7,687,177 6,549,097 6,493,322 6,445,293 4,670,789 4,669,463 6,444,933 12.43%
NOSH 934,043 934,250 934,291 934,100 934,157 933,892 934,048 -0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 214.20% 51.09% 53.96% 0.00% 45.91% 45.91% 45.91% -
ROE 17.75% 2.95% 1.56% 0.00% 1.45% 1.45% 1.05% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 90.72 60.42 29.52 0.00 25.42 25.42 25.42 132.99%
EPS 146.09 20.67 10.86 0.00 7.25 7.26 7.26 635.77%
DPS 12.00 8.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 8.23 7.01 6.95 6.90 5.00 5.00 6.90 12.43%
Adjusted Per Share Value based on latest NOSH - 934,100
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 90.69 60.41 29.52 0.00 25.41 25.41 25.41 133.00%
EPS 146.04 20.67 10.86 0.00 7.25 7.25 7.25 636.28%
DPS 12.00 8.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 8.2275 7.0094 6.9498 6.8983 4.9991 4.9977 6.898 12.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 5.82 4.65 3.40 3.15 3.19 3.35 3.34 -
P/RPS 6.42 7.70 11.52 0.00 12.55 13.18 13.14 -37.88%
P/EPS 3.98 22.50 31.31 0.00 43.97 46.17 46.04 -80.36%
EY 25.10 4.45 3.19 0.00 2.27 2.17 2.17 409.18%
DY 2.06 1.72 1.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.49 0.46 0.64 0.67 0.48 29.72%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 13/08/12 23/05/12 24/02/12 18/11/11 23/08/11 19/05/11 -
Price 5.58 5.21 3.25 3.28 3.06 3.18 3.28 -
P/RPS 6.15 8.62 11.01 0.00 12.04 12.51 12.90 -38.89%
P/EPS 3.82 25.21 29.93 0.00 42.18 43.82 45.21 -80.65%
EY 26.18 3.97 3.34 0.00 2.37 2.28 2.21 417.32%
DY 2.15 1.54 1.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.47 0.48 0.61 0.64 0.48 26.05%

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