[KLCC] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
26-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 6.69%
YoY- 13.62%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,366,751 1,343,546 1,340,229 1,353,516 1,283,655 1,178,311 3.00%
PBT 1,115,331 1,102,698 1,518,355 1,280,459 1,147,878 2,193,496 -12.64%
Tax -101,766 -91,671 -115,166 -121,072 -115,522 -209,067 -13.40%
NP 1,013,565 1,011,027 1,403,189 1,159,387 1,032,356 1,984,429 -12.56%
-
NP to SH 877,900 885,971 1,131,521 937,927 825,504 1,464,097 -9.71%
-
Tax Rate 9.12% 8.31% 7.58% 9.46% 10.06% 9.53% -
Total Cost 353,186 332,519 -62,960 194,129 251,299 -806,118 -
-
Net Worth 13,034,503 12,799,811 12,547,064 12,023,517 11,698,557 7,743,473 10.97%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 652,627 643,601 625,547 607,314 476,837 154,122 33.44%
Div Payout % 74.34% 72.64% 55.28% 64.75% 57.76% 10.53% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 13,034,503 12,799,811 12,547,064 12,023,517 11,698,557 7,743,473 10.97%
NOSH 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 934,074 14.07%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 74.16% 75.25% 104.70% 85.66% 80.42% 168.41% -
ROE 6.74% 6.92% 9.02% 7.80% 7.06% 18.91% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 75.71 74.42 74.24 74.97 71.10 126.15 -9.70%
EPS 48.63 49.08 62.68 51.95 45.73 156.74 -20.85%
DPS 36.15 35.65 34.65 33.64 26.41 16.50 16.97%
NAPS 7.22 7.09 6.95 6.66 6.48 8.29 -2.72%
Adjusted Per Share Value based on latest NOSH - 1,805,333
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 75.71 74.42 74.24 74.97 71.10 65.27 3.01%
EPS 48.63 49.08 62.68 51.95 45.73 81.10 -9.71%
DPS 36.15 35.65 34.65 33.64 26.41 8.54 33.43%
NAPS 7.22 7.09 6.95 6.66 6.48 4.2892 10.97%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 - -
Price 8.64 8.30 7.06 6.71 5.85 0.00 -
P/RPS 11.41 11.15 9.51 8.95 8.23 0.00 -
P/EPS 17.77 16.91 11.26 12.92 12.79 0.00 -
EY 5.63 5.91 8.88 7.74 7.82 0.00 -
DY 4.18 4.30 4.91 5.01 4.51 0.00 -
P/NAPS 1.20 1.17 1.02 1.01 0.90 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 24/01/18 20/01/17 21/01/16 26/01/15 21/01/14 - -
Price 7.80 7.82 6.96 6.80 5.50 0.00 -
P/RPS 10.30 10.51 9.38 9.07 7.74 0.00 -
P/EPS 16.04 15.93 11.10 13.09 12.03 0.00 -
EY 6.23 6.28 9.01 7.64 8.31 0.00 -
DY 4.63 4.56 4.98 4.95 4.80 0.00 -
P/NAPS 1.08 1.10 1.00 1.02 0.85 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