[KLCCP] YoY 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- 34.37%
YoY- 68.51%
Quarter Report
Latest QR
Upcoming QR
KLCCP's Result
KLCCP's Financial Summary
View:
Show?
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 240,295 214,993 216,864 214,692 197,448 188,514 181,332 4.25%
PBT 148,407 130,484 124,064 120,421 95,341 93,800 80,880 9.40%
Tax -38,056 -33,318 -30,251 -1,479 -24,611 -26,506 -44,862 -2.40%
NP 110,351 97,166 93,813 118,942 70,730 67,294 36,018 18.04%
-
NP to SH 67,894 60,748 56,323 71,817 42,620 40,961 36,018 9.84%
-
Tax Rate 25.64% 25.53% 24.38% 1.23% 25.81% 28.26% 55.47% -
Total Cost 129,944 117,827 123,051 95,750 126,718 121,220 145,314 -1.64%
-
Net Worth 5,295,171 4,149,555 3,698,823 3,334,027 2,495,513 1,623,471 1,316,670 22.89%
Dividend
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 46,729 46,702 56,034 56,078 46,651 24,483 -
Div Payout % - 76.92% 82.92% 78.02% 131.58% 113.89% 67.98% -
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 4,149,555 3,698,823 3,334,027 2,495,513 1,623,471 1,316,670 22.89%
NOSH 933,892 934,584 934,046 933,901 934,649 933,029 544,078 8.33%
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% 45.19% 43.26% 55.40% 35.82% 35.70% 19.86% -
ROE 1.28% 1.46% 1.52% 2.15% 1.71% 2.52% 2.74% -
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 23.00 23.22 22.99 21.13 20.20 33.33 -3.76%
EPS 7.27 6.50 6.03 7.69 4.56 4.39 6.62 1.39%
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 23.01 23.21 22.98 21.13 20.18 19.41 4.25%
EPS 7.27 6.50 6.03 7.69 4.56 4.38 3.85 9.87%
DPS 0.00 5.00 5.00 6.00 6.00 4.99 2.62 -
NAPS 5.6674 4.4412 3.9588 3.5684 2.6709 1.7376 1.4092 22.89%
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 14.43 11.63 14.79 10.41 10.74 5.04 15.09%
P/EPS 46.08 51.08 44.78 44.21 48.25 49.43 25.38 9.23%
EY 2.17 1.96 2.23 2.26 2.07 2.02 3.94 -8.45%
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 14.69 11.72 14.79 12.31 10.34 5.31 13.33%
P/EPS 43.74 52.00 45.11 44.21 57.02 47.61 26.74 7.56%
EY 2.29 1.92 2.22 2.26 1.75 2.10 3.74 -7.00%
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