[KLCC] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 11.63%
YoY- -36.47%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,345,453 1,348,085 1,339,528 1,312,541 1,214,465 2.59%
PBT 1,095,978 1,523,525 1,267,702 1,185,054 2,205,263 -16.02%
Tax -90,916 -115,165 -117,239 -89,656 -219,553 -19.76%
NP 1,005,062 1,408,360 1,150,463 1,095,398 1,985,710 -15.64%
-
NP to SH 879,942 1,135,768 932,471 921,505 1,450,595 -11.73%
-
Tax Rate 8.30% 7.56% 9.25% 7.57% 9.96% -
Total Cost 340,391 -60,275 189,065 217,143 -771,245 -
-
Net Worth 12,799,811 12,565,117 12,041,571 11,716,610 7,790,177 13.20%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 643,601 630,241 601,717 590,965 158,792 41.85%
Div Payout % 73.14% 55.49% 64.53% 64.13% 10.95% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 12,799,811 12,565,117 12,041,571 11,716,610 7,790,177 13.20%
NOSH 1,805,333 1,805,333 1,805,333 1,805,333 934,074 17.89%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 74.70% 104.47% 85.89% 83.46% 163.50% -
ROE 6.87% 9.04% 7.74% 7.86% 18.62% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 74.53 74.67 74.20 72.70 130.02 -12.97%
EPS 48.74 62.91 51.65 51.04 155.30 -25.13%
DPS 35.65 34.91 33.33 32.73 17.00 20.32%
NAPS 7.09 6.96 6.67 6.49 8.34 -3.97%
Adjusted Per Share Value based on latest NOSH - 1,805,333
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 74.53 74.67 74.20 72.70 67.27 2.59%
EPS 48.74 62.91 51.65 51.04 80.35 -11.74%
DPS 35.65 34.91 33.33 32.73 8.80 41.83%
NAPS 7.09 6.96 6.67 6.49 4.3151 13.20%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 - -
Price 7.93 7.16 6.99 6.35 0.00 -
P/RPS 10.64 9.59 9.42 8.73 0.00 -
P/EPS 16.27 11.38 13.53 12.44 0.00 -
EY 6.15 8.79 7.39 8.04 0.00 -
DY 4.50 4.88 4.77 5.16 0.00 -
P/NAPS 1.12 1.03 1.05 0.98 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 22/05/17 06/05/16 05/05/15 09/05/14 - -
Price 7.87 7.20 7.14 6.46 0.00 -
P/RPS 10.56 9.64 9.62 8.89 0.00 -
P/EPS 16.15 11.44 13.82 12.66 0.00 -
EY 6.19 8.74 7.23 7.90 0.00 -
DY 4.53 4.85 4.67 5.07 0.00 -
P/NAPS 1.11 1.03 1.07 1.00 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