[KLCC] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -93.99%
YoY- -13.31%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 334,750 326,894 340,882 311,996 275,842 4.95%
PBT 236,100 230,930 243,687 206,511 194,744 4.92%
Tax -26,698 -26,699 -30,532 -56,398 -45,912 -12.66%
NP 209,402 204,231 213,155 150,113 148,832 8.90%
-
NP to SH 182,754 178,507 183,963 87,962 101,464 15.83%
-
Tax Rate 11.31% 11.56% 12.53% 27.31% 23.58% -
Total Cost 125,348 122,663 127,727 161,883 127,010 -0.32%
-
Net Worth 12,565,117 12,041,571 11,716,610 7,790,177 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 155,258 150,564 156,161 42,033 37,362 42.74%
Div Payout % 84.95% 84.35% 84.89% 47.79% 36.82% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 12,565,117 12,041,571 11,716,610 7,790,177 0 -
NOSH 1,805,333 1,805,333 1,805,333 934,074 934,074 17.89%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 62.55% 62.48% 62.53% 48.11% 53.96% -
ROE 1.45% 1.48% 1.57% 1.13% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 18.54 18.11 18.88 33.40 29.53 -10.97%
EPS 10.12 9.89 10.19 9.42 10.86 -1.74%
DPS 8.60 8.34 8.65 4.50 4.00 21.07%
NAPS 6.96 6.67 6.49 8.34 0.00 -
Adjusted Per Share Value based on latest NOSH - 934,074
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 18.54 18.11 18.88 17.28 15.28 4.94%
EPS 10.12 9.89 10.19 4.87 5.62 15.82%
DPS 8.60 8.34 8.65 2.33 2.07 42.73%
NAPS 6.96 6.67 6.49 4.3151 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/03/16 31/03/15 31/03/14 - - -
Price 7.16 6.99 6.35 0.00 0.00 -
P/RPS 38.61 38.60 33.63 0.00 0.00 -
P/EPS 70.73 70.69 62.32 0.00 0.00 -
EY 1.41 1.41 1.60 0.00 0.00 -
DY 1.20 1.19 1.36 0.00 0.00 -
P/NAPS 1.03 1.05 0.98 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 06/05/16 05/05/15 09/05/14 23/05/13 - -
Price 7.20 7.14 6.46 7.24 0.00 -
P/RPS 38.83 39.43 34.21 21.68 0.00 -
P/EPS 71.13 72.21 63.40 76.88 0.00 -
EY 1.41 1.38 1.58 1.30 0.00 -
DY 1.19 1.17 1.34 0.62 0.00 -
P/NAPS 1.03 1.07 1.00 0.87 0.00 -

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