[KLCCP] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
03-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -54.92%
YoY- 4.25%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,103,368 926,377 873,620 856,048 830,312 759,900 747,864 5.92%
PBT 778,976 1,120,861 524,388 495,044 463,264 376,700 366,296 11.81%
Tax -183,648 -201,503 -137,180 -122,408 -113,224 -102,104 -101,280 9.20%
NP 595,328 919,358 387,208 372,636 350,040 274,596 265,016 12.72%
-
NP to SH 405,856 706,081 241,496 231,644 213,788 168,744 148,332 16.06%
-
Tax Rate 23.58% 17.98% 26.16% 24.73% 24.44% 27.10% 27.65% -
Total Cost 508,040 7,019 486,412 483,412 480,272 485,304 482,848 0.75%
-
Net Worth 6,493,322 5,230,921 4,140,198 3,698,831 3,307,734 2,491,960 1,615,959 22.85%
Dividend
31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 149,486 112,091 - - - - - -
Div Payout % 36.83% 15.88% - - - - - -
Equity
31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 6,493,322 5,230,921 4,140,198 3,698,831 3,307,734 2,491,960 1,615,959 22.85%
NOSH 934,291 934,093 934,582 934,048 934,388 933,318 934,080 0.00%
Ratio Analysis
31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 53.96% 99.24% 44.32% 43.53% 42.16% 36.14% 35.44% -
ROE 6.25% 13.50% 5.83% 6.26% 6.46% 6.77% 9.18% -
Per Share
31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 118.10 99.17 93.48 91.65 88.86 81.42 80.06 5.92%
EPS 43.44 75.59 25.84 24.80 22.88 18.08 15.88 16.06%
DPS 16.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.95 5.60 4.43 3.96 3.54 2.67 1.73 22.85%
Adjusted Per Share Value based on latest NOSH - 934,582
31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 118.09 99.15 93.50 91.62 88.87 81.33 80.04 5.92%
EPS 43.44 75.57 25.85 24.79 22.88 18.06 15.88 16.06%
DPS 16.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9498 5.5986 4.4312 3.9588 3.5402 2.6671 1.7295 22.85%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/03/12 31/03/11 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.40 3.34 3.26 2.72 3.64 2.11 2.05 -
P/RPS 2.88 3.37 3.49 2.97 4.10 2.59 2.56 1.75%
P/EPS 7.83 4.42 12.62 10.97 15.91 11.67 12.91 -7.13%
EY 12.78 22.63 7.93 9.12 6.29 8.57 7.75 7.68%
DY 4.71 3.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.60 0.74 0.69 1.03 0.79 1.18 -12.19%
Price Multiplier on Announcement Date
31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/05/12 19/05/11 03/08/09 20/08/08 29/08/07 28/08/06 24/08/05 -
Price 3.25 3.28 3.18 2.85 3.50 2.23 2.12 -
P/RPS 2.75 3.31 3.40 3.11 3.94 2.74 2.65 0.54%
P/EPS 7.48 4.34 12.31 11.49 15.30 12.33 13.35 -8.21%
EY 13.37 23.05 8.13 8.70 6.54 8.11 7.49 8.95%
DY 4.92 3.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.72 0.72 0.99 0.84 1.23 -13.27%

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