[KLCCP] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[KLCCP] KLCC PROPERTY HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 1.03%
YoY- -2.08%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,164,288 930,045 874,325 866,181 842,669 778,304 745,814 8.05%
PBT 721,872 1,030,701 522,046 497,577 471,576 386,997 371,237 12.25%
Tax -184,418 -149,153 -134,384 -121,609 -81,697 -102,812 -108,333 9.69%
NP 537,453 881,548 387,662 375,968 389,878 284,185 262,904 13.24%
-
NP to SH 333,336 719,636 240,461 230,820 235,734 172,462 162,088 13.35%
-
Tax Rate 25.55% 14.47% 25.74% 24.44% 17.32% 26.57% 29.18% -
Total Cost 626,834 48,497 486,662 490,213 452,790 494,118 482,910 4.64%
-
Net Worth 5,305,280 5,062,859 4,156,083 3,708,939 3,352,961 2,502,887 2,765,836 11.99%
Dividend
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 112,083 62,273 62,263 62,282 74,717 74,713 62,293 10.75%
Div Payout % 33.62% 8.65% 25.89% 26.98% 31.70% 43.32% 38.43% -
Equity
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 5,305,280 5,062,859 4,156,083 3,708,939 3,352,961 2,502,887 2,765,836 11.99%
NOSH 934,028 934,106 933,951 934,241 933,972 933,913 934,404 -0.00%
Ratio Analysis
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 46.16% 94.79% 44.34% 43.41% 46.27% 36.51% 35.25% -
ROE 6.28% 14.21% 5.79% 6.22% 7.03% 6.89% 5.86% -
Per Share
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 124.65 99.57 93.62 92.71 90.22 83.34 79.82 8.05%
EPS 35.69 77.04 25.75 24.71 25.24 18.47 17.35 13.36%
DPS 12.00 6.67 6.67 6.67 8.00 8.00 6.67 10.75%
NAPS 5.68 5.42 4.45 3.97 3.59 2.68 2.96 12.00%
Adjusted Per Share Value based on latest NOSH - 934,619
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 124.61 99.54 93.58 92.71 90.19 83.30 79.82 8.05%
EPS 35.68 77.02 25.74 24.70 25.23 18.46 17.35 13.35%
DPS 12.00 6.67 6.66 6.67 8.00 8.00 6.67 10.75%
NAPS 5.6782 5.4187 4.4482 3.9696 3.5886 2.6788 2.9603 11.99%
Price Multiplier on Financial Quarter End Date
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/09/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.19 3.35 3.44 2.80 3.50 2.84 2.07 -
P/RPS 2.56 3.36 3.67 3.02 3.88 3.41 2.59 -0.20%
P/EPS 8.94 4.35 13.36 11.33 13.87 15.38 11.93 -4.89%
EY 11.19 23.00 7.48 8.82 7.21 6.50 8.38 5.15%
DY 3.76 1.99 1.94 2.38 2.29 2.82 3.22 2.73%
P/NAPS 0.56 0.62 0.77 0.71 0.97 1.06 0.70 -3.80%
Price Multiplier on Announcement Date
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 18/11/11 25/02/11 25/02/10 26/02/09 28/02/08 26/02/07 24/02/06 -
Price 3.06 3.39 3.27 2.90 3.26 3.56 2.18 -
P/RPS 2.45 3.40 3.49 3.13 3.61 4.27 2.73 -1.86%
P/EPS 8.57 4.40 12.70 11.74 12.92 19.28 12.57 -6.44%
EY 11.66 22.73 7.87 8.52 7.74 5.19 7.96 6.86%
DY 3.92 1.97 2.04 2.30 2.45 2.25 3.06 4.40%
P/NAPS 0.54 0.63 0.73 0.73 0.91 1.33 0.74 -5.33%

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