[KLCCP] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 17.19%
YoY- 47.71%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,441,770 864,168 861,752 844,540 774,846 748,538 487,970 17.40%
PBT 890,442 523,162 495,650 472,474 379,032 370,746 215,890 23.35%
Tax -228,336 -135,226 -121,706 -59,570 -100,274 -103,652 -119,150 10.11%
NP 662,106 387,936 373,944 412,904 278,758 267,094 96,740 32.96%
-
NP to SH 407,364 242,244 228,468 250,528 169,612 163,886 96,740 23.73%
-
Tax Rate 25.64% 25.85% 24.55% 12.61% 26.46% 27.96% 55.19% -
Total Cost 779,664 476,232 487,808 431,636 496,088 481,444 391,230 10.75%
-
Net Worth 5,295,171 4,146,350 3,698,827 3,334,768 2,493,744 1,625,778 737,124 33.92%
Dividend
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 93,386 93,404 112,093 112,078 93,435 27,413 -
Div Payout % - 38.55% 40.88% 44.74% 66.08% 57.01% 28.34% -
Equity
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 5,295,171 4,146,350 3,698,827 3,334,768 2,493,744 1,625,778 737,124 33.92%
NOSH 933,892 933,862 934,047 934,108 933,986 934,355 304,596 18.05%
Ratio Analysis
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 45.92% 44.89% 43.39% 48.89% 35.98% 35.68% 19.82% -
ROE 7.69% 5.84% 6.18% 7.51% 6.80% 10.08% 13.12% -
Per Share
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 154.38 92.54 92.26 90.41 82.96 80.11 160.20 -0.54%
EPS 43.62 25.94 24.46 26.82 18.16 17.54 31.76 4.81%
DPS 0.00 10.00 10.00 12.00 12.00 10.00 9.00 -
NAPS 5.67 4.44 3.96 3.57 2.67 1.74 2.42 13.44%
Adjusted Per Share Value based on latest NOSH - 933,901
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 154.31 92.49 92.23 90.39 82.93 80.12 52.23 17.40%
EPS 43.60 25.93 24.45 26.81 18.15 17.54 10.35 23.74%
DPS 0.00 10.00 10.00 12.00 12.00 10.00 2.93 -
NAPS 5.6674 4.4378 3.9588 3.5692 2.669 1.7401 0.7889 33.92%
Price Multiplier on Financial Quarter End Date
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/06/11 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.35 3.32 2.70 3.40 2.20 2.17 1.68 -
P/RPS 2.17 3.59 2.93 3.76 2.65 2.71 1.05 11.35%
P/EPS 7.68 12.80 11.04 12.68 12.11 12.37 5.29 5.67%
EY 13.02 7.81 9.06 7.89 8.25 8.08 18.90 -5.37%
DY 0.00 3.01 3.70 3.53 5.45 4.61 5.36 -
P/NAPS 0.59 0.75 0.68 0.95 0.82 1.25 0.69 -2.29%
Price Multiplier on Announcement Date
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/08/11 24/02/10 27/11/08 27/11/07 28/11/06 28/11/05 23/11/04 -
Price 3.18 3.38 2.72 3.40 2.60 2.09 1.77 -
P/RPS 2.06 3.65 2.95 3.76 3.13 2.61 1.10 9.73%
P/EPS 7.29 13.03 11.12 12.68 14.32 11.92 5.57 4.06%
EY 13.72 7.67 8.99 7.89 6.98 8.39 17.94 -3.89%
DY 0.00 2.96 3.68 3.53 4.62 4.78 5.08 -
P/NAPS 0.56 0.76 0.69 0.95 0.97 1.20 0.73 -3.85%

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