[KLCCP] YoY Cumulative 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- 134.37%
YoY- 47.71%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 240,295 432,084 430,876 422,270 387,423 374,269 243,985 -0.22%
PBT 148,407 261,581 247,825 236,237 189,516 185,373 107,945 4.82%
Tax -38,056 -67,613 -60,853 -29,785 -50,137 -51,826 -59,575 -6.42%
NP 110,351 193,968 186,972 206,452 139,379 133,547 48,370 12.99%
-
NP to SH 67,894 121,122 114,234 125,264 84,806 81,943 48,370 5.15%
-
Tax Rate 25.64% 25.85% 24.55% 12.61% 26.46% 27.96% 55.19% -
Total Cost 129,944 238,116 243,904 215,818 248,044 240,722 195,615 -5.87%
-
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 - 46,693 46,702 56,046 56,039 46,717 13,706 -
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 1.28% 2.92% 3.09% 3.76% 3.40% 5.04% 6.56% -
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 25.73 46.27 46.13 45.21 41.48 40.06 80.10 -15.48%
EPS 7.27 12.97 12.23 13.41 9.08 8.77 15.88 -10.92%
DPS 0.00 5.00 5.00 6.00 6.00 5.00 4.50 -
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 25.72 46.25 46.12 45.20 41.47 40.06 26.11 -0.22%
EPS 7.27 12.96 12.23 13.41 9.08 8.77 5.18 5.14%
DPS 0.00 5.00 5.00 6.00 6.00 5.00 1.47 -
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 13.02 7.18 5.85 7.52 5.30 5.42 2.10 31.03%
P/EPS 46.08 25.60 22.08 25.35 24.23 24.74 10.58 24.35%
EY 2.17 3.91 4.53 3.94 4.13 4.04 9.45 -19.58%
DY 0.00 1.51 1.85 1.76 2.73 2.30 2.68 -
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 12.36 7.31 5.90 7.52 6.27 5.22 2.21 29.04%
P/EPS 43.74 26.06 22.24 25.35 28.63 23.83 11.15 22.44%
EY 2.29 3.84 4.50 3.94 3.49 4.20 8.97 -18.31%
DY 0.00 1.48 1.84 1.76 2.31 2.39 2.54 -
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