[KLCCP] YoY Cumulative 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- -88.73%
YoY- 4.25%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 275,842 926,377 218,405 214,012 207,578 189,975 186,966 5.92%
PBT 194,744 1,120,861 131,097 123,761 115,816 94,175 91,574 11.81%
Tax -45,912 -201,503 -34,295 -30,602 -28,306 -25,526 -25,320 9.20%
NP 148,832 919,358 96,802 93,159 87,510 68,649 66,254 12.72%
-
NP to SH 101,464 706,081 60,374 57,911 53,447 42,186 37,083 16.06%
-
Tax Rate 23.58% 17.98% 26.16% 24.73% 24.44% 27.10% 27.65% -
Total Cost 127,010 7,019 121,603 120,853 120,068 121,326 120,712 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 37,371 112,091 - - - - - -
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 1.56% 13.50% 1.46% 1.57% 1.62% 1.69% 2.29% -
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 29.52 99.17 23.37 22.91 22.22 20.35 20.02 5.91%
EPS 10.86 75.59 6.46 6.20 5.72 4.52 3.97 16.06%
DPS 4.00 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 29.52 99.15 23.38 22.91 22.22 20.33 20.01 5.92%
EPS 10.86 75.57 6.46 6.20 5.72 4.52 3.97 16.06%
DPS 4.00 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 11.52 3.37 13.95 11.87 16.39 10.37 10.24 1.75%
P/EPS 31.31 4.42 50.46 43.87 63.64 46.68 51.64 -7.13%
EY 3.19 22.63 1.98 2.28 1.57 2.14 1.94 7.63%
DY 1.18 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 11.01 3.31 13.61 12.44 15.75 10.96 10.59 0.57%
P/EPS 29.93 4.34 49.23 45.97 61.19 49.34 53.40 -8.21%
EY 3.34 23.05 2.03 2.18 1.63 2.03 1.87 8.96%
DY 1.23 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