[KLCC] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
21-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 49.55%
YoY- -43.62%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,338,695 1,328,426 1,312,541 1,283,655 1,282,461 1,242,787 1,214,465 6.70%
PBT 1,175,838 1,167,795 1,185,054 1,147,878 897,531 2,241,565 2,205,263 -34.22%
Tax -123,442 -110,343 -89,656 -115,522 -162,249 -181,669 -219,553 -31.85%
NP 1,052,396 1,057,452 1,095,398 1,032,356 735,282 2,059,896 1,985,710 -34.48%
-
NP to SH 879,144 885,763 921,505 825,504 552,002 1,545,582 1,450,595 -28.36%
-
Tax Rate 10.50% 9.45% 7.57% 10.06% 18.08% 8.10% 9.96% -
Total Cost 286,299 270,974 217,143 251,299 547,179 -817,109 -771,245 -
-
Net Worth 11,734,664 11,716,610 11,716,610 11,698,557 11,463,864 10,882,314 7,790,177 31.37%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 606,591 608,216 590,965 476,837 361,626 249,507 158,792 144.16%
Div Payout % 69.00% 68.67% 64.13% 57.76% 65.51% 16.14% 10.95% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 11,734,664 11,716,610 11,716,610 11,698,557 11,463,864 10,882,314 7,790,177 31.37%
NOSH 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 1,719,165 934,074 55.09%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 78.61% 79.60% 83.46% 80.42% 57.33% 165.75% 163.50% -
ROE 7.49% 7.56% 7.86% 7.06% 4.82% 14.20% 18.62% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 74.15 73.58 72.70 71.10 71.04 72.29 130.02 -31.20%
EPS 48.70 49.06 51.04 45.73 30.58 89.90 155.30 -53.81%
DPS 33.60 33.69 32.73 26.41 20.03 14.51 17.00 57.42%
NAPS 6.50 6.49 6.49 6.48 6.35 6.33 8.34 -15.29%
Adjusted Per Share Value based on latest NOSH - 1,805,333
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 74.15 73.58 72.70 71.10 71.04 68.84 67.27 6.70%
EPS 48.70 49.06 51.04 45.73 30.58 85.61 80.35 -28.35%
DPS 33.60 33.69 32.73 26.41 20.03 13.82 8.80 144.09%
NAPS 6.50 6.49 6.49 6.48 6.35 6.0279 4.3151 31.37%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 - -
Price 6.64 6.53 6.35 5.85 6.43 6.80 0.00 -
P/RPS 8.95 8.87 8.73 8.23 9.05 9.41 0.00 -
P/EPS 13.64 13.31 12.44 12.79 21.03 7.56 0.00 -
EY 7.33 7.51 8.04 7.82 4.76 13.22 0.00 -
DY 5.06 5.16 5.16 4.51 3.12 2.13 0.00 -
P/NAPS 1.02 1.01 0.98 0.90 1.01 1.07 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 07/11/14 11/08/14 09/05/14 21/01/14 - - - -
Price 6.78 6.40 6.46 5.50 0.00 0.00 0.00 -
P/RPS 9.14 8.70 8.89 7.74 0.00 0.00 0.00 -
P/EPS 13.92 13.04 12.66 12.03 0.00 0.00 0.00 -
EY 7.18 7.67 7.90 8.31 0.00 0.00 0.00 -
DY 4.96 5.26 5.07 4.80 0.00 0.00 0.00 -
P/NAPS 1.04 0.99 1.00 0.85 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