Member access

4-Traders Homepage  >  Shares  >  Stock Exchange of Hong Kong  >  Kerry Properties Limited       BMG524401079

SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisionsForum 
Income Statement Evolution
Kerry Properties Limited : Income Statement Evolution
Annual Income Statement Data
Actuals in M HKD Estimates in M HKD
Fiscal Period December 201020112012201320142015
Sales21 22620 66034 51332 10934 19537 068
Operating income (EBITDA)5 8765 9557 3727 2907 1796 389
Operating profit (EBIT)5 6055 6026 9426 7636 6426 318
Pre-Tax Profit (EBT)8 6457 1039 8996 6706 8027 797
Net income6 3105 3486 9774 6374 2784 499
EPS ( HKD)4,333,684,823,203,103,24
Dividend per Share ( HKD)0,870,870,950,950,991,03
Yield2,54%2,54%2,77%2,77%2,89%3,01%
Announcement Date03/25/2011
08:59am		03/15/2012
04:59am		03/14/2013
04:03am		---
Finances - Leverage
Kerry Properties Limited : Finances - Leverage
Actuals in M HKD Estimates in M HKD
Fiscal Period December 201020112012201320142015
Debt10 21111 95015 86718 19520 81724 364
Finance------
Operating income (EBITDA)5 8765 9557 3727 2907 1796 389
Leverage
(Debt/EBITDA)		1,74x2,01x2,15x2,50x2,90x3,81x
Capital Expenditure4 1664 08110 2607 7864 3013 873
Book Value Per Share (BVPS)40,2  HKD44,4  HKD49,2  HKD51,0  HKD53,3  HKD55,3  HKD
Cash Flow per Share4,04  HKD1,17  HKD7,72  HKD-1,97  HKD4,50  HKD3,87  HKD
Announcement Date03/25/2011
08:59am		03/15/2012
04:59am		03/14/2013
04:03am		---
Balance Sheet Analysis
Kerry Properties Limited : Balance Sheet Analysis
Assessed data source :
© 2013 Thomson Reuters
Advertisement
Financial Ratios

Size 2013e 2014e
Capitalization 49 379 M HKD -
Company Value 67 574 M HKD 70 196 M HKD
Valuation 2013e 2014e
PER (Price / EPS) 10,7x 11,1x
Capitalization / Revenue 1,54x 1,44x
EV / Revenue 2,10x 2,05x
EV / EBITDA 9,27x 9,78x
Yield (DPS / Price) 2,77% 2,89%
Profitability 2013e 2014e
Operating Margin (EBIT / Sales) 21,1% 19,4%
operating laverage (Delta EBIT / Delta Sales) -0,37x -
Net Margin (Net Profit / Revenue) 14,4% 12,5%
ROA (Net Profit / Asset) 3,64% 3,20%
ROE (Net Profit / Equities) 6,41% 5,73%
Rate of Dividend 29,7% 31,9%
Balance Sheet Analysis 2013e 2014e
CAPEX / Sales   24,2% 12,6%
Cash Flow / Sales (Taux d'autofinancement) -8,81% 18,9%
Capital Intensity (Assets / Sales) 3,97x 3,91x
Financial Leverage (Net Debt / EBITDA) 2,50x 2,90x
Price Earning Ratio
Kerry Properties Limited : Price Earning Ratio
EPS & Dividend
Kerry Properties Limited : EPS Dividend
Dynamic quotes  
ON
| OFF
My Watchlist|My Portfolio
4-traders.com :
About :
Copyright © 2013 Surperformance. All rights reserved.