[KLCC] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

05-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -10.3%

YoY- -12.9%

Quarter Report

KLCCP Stapled Group Q2 FY2020 results (30 June 2020).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Annualized Quarter Result
Revenue	1,129,496	1,239,150	1,245,924	1,243,678	1,418,376	1,423,021	1,410,746	-13.76%
YoY %	-8.85%	-0.54%	0.18%	-12.32%	-0.33%	0.87%	-	-
Horiz. %	80.06%	87.84%	88.32%	88.16%	100.54%	100.87%	100.00%	-
PBT	702,700	546,835	788,733	792,198	929,068	1,071,321	945,137	-17.91%
YoY %	28.50%	-30.67%	-0.44%	-14.73%	-13.28%	13.35%	-	-
Horiz. %	74.35%	57.86%	83.45%	83.82%	98.30%	113.35%	100.00%	-
Tax	-67,256	-72,120	-84,322	-84,390	-110,640	-125,650	-104,477	-25.42%
YoY %	6.74%	14.47%	0.08%	23.73%	11.95%	-20.27%	-	-
Horiz. %	64.37%	69.03%	80.71%	80.77%	105.90%	120.27%	100.00%	-
NP	635,444	474,715	704,410	707,808	818,428	945,671	840,660	-17.00%
YoY %	33.86%	-32.61%	-0.48%	-13.52%	-13.46%	12.49%	-	-
Horiz. %	75.59%	56.47%	83.79%	84.20%	97.36%	112.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	584,500	432,166	632,004	634,680	707,520	790,151	727,652	-13.57%
YoY %	35.25%	-31.62%	-0.42%	-10.30%	-10.46%	8.59%	-	-
Horiz. %	80.33%	59.39%	86.86%	87.22%	97.23%	108.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.57%	13.19%	10.69%	10.65%	11.91%	11.73%	11.05%	-
YoY %	-27.45%	23.39%	0.38%	-10.58%	1.53%	6.15%	-	-
Horiz. %	86.61%	119.37%	96.74%	96.38%	107.78%	106.15%	100.00%	-
Total Cost	494,052	764,435	541,513	535,870	599,948	477,350	570,086	-9.09%
YoY %	-35.37%	41.17%	1.05%	-10.68%	25.68%	-16.27%	-	-
Horiz. %	86.66%	134.09%	94.99%	94.00%	105.24%	83.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,034,504	13,016,451	13,196,984	13,178,931	13,178,931	13,215,038	13,124,771	-0.45%
YoY %	0.14%	-1.37%	0.14%	0.00%	-0.27%	0.69%	-	-
Horiz. %	99.31%	99.17%	100.55%	100.41%	100.41%	100.69%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	505,493	541,599	560,856	570,485	599,370	686,026	635,477	-14.13%
YoY %	-6.67%	-3.43%	-1.69%	-4.82%	-12.63%	7.95%	-	-
Horiz. %	79.55%	85.23%	88.26%	89.77%	94.32%	107.95%	100.00%	-
Div Payout %	86.48%	125.32%	88.74%	89.89%	84.71%	86.82%	87.33%	-
YoY %	-30.99%	41.22%	-1.28%	6.11%	-2.43%	-0.58%	-	-
Horiz. %	99.03%	143.50%	101.61%	102.93%	97.00%	99.42%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	13,034,504	13,016,451	13,196,984	13,178,931	13,178,931	13,215,038	13,124,771	-0.45%
YoY %	0.14%	-1.37%	0.14%	0.00%	-0.27%	0.69%	-	-
Horiz. %	99.31%	99.17%	100.55%	100.41%	100.41%	100.69%	100.00%	-
NOSH	1,805,333	1,805,333	1,805,333	1,805,333	1,805,333	1,805,333	1,805,333	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	56.26%	38.31%	56.54%	56.91%	57.70%	66.46%	59.59%	-
YoY %	46.85%	-32.24%	-0.65%	-1.37%	-13.18%	11.53%	-	-
Horiz. %	94.41%	64.29%	94.88%	95.50%	96.83%	111.53%	100.00%	-
ROE	4.48%	3.32%	4.79%	4.82%	5.37%	5.98%	5.54%	-
YoY %	34.94%	-30.69%	-0.62%	-10.24%	-10.20%	7.94%	-	-
Horiz. %	80.87%	59.93%	86.46%	87.00%	96.93%	107.94%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	62.56	68.64	69.01	68.89	78.57	78.82	78.14	-13.76%
YoY %	-8.86%	-0.54%	0.17%	-12.32%	-0.32%	0.87%	-	-
Horiz. %	80.06%	87.84%	88.32%	88.16%	100.55%	100.87%	100.00%	-
EPS	32.36	23.94	35.01	35.16	39.20	43.77	40.31	-13.61%
YoY %	35.17%	-31.62%	-0.43%	-10.31%	-10.44%	8.58%	-	-
Horiz. %	80.28%	59.39%	86.85%	87.22%	97.25%	108.58%	100.00%	-
DPS	28.00	30.00	31.07	31.60	33.20	38.00	35.20	-14.13%
YoY %	-6.67%	-3.44%	-1.68%	-4.82%	-12.63%	7.95%	-	-
Horiz. %	79.55%	85.23%	88.27%	89.77%	94.32%	107.95%	100.00%	-
NAPS	7.22	7.21	7.31	7.30	7.30	7.32	7.27	-0.45%
YoY %	0.14%	-1.37%	0.14%	0.00%	-0.27%	0.69%	-	-
Horiz. %	99.31%	99.17%	100.55%	100.41%	100.41%	100.69%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	62.56	68.64	69.01	68.89	78.57	78.82	78.14	-13.76%
YoY %	-8.86%	-0.54%	0.17%	-12.32%	-0.32%	0.87%	-	-
Horiz. %	80.06%	87.84%	88.32%	88.16%	100.55%	100.87%	100.00%	-
EPS	32.36	23.94	35.01	35.16	39.20	43.77	40.31	-13.61%
YoY %	35.17%	-31.62%	-0.43%	-10.31%	-10.44%	8.58%	-	-
Horiz. %	80.28%	59.39%	86.85%	87.22%	97.25%	108.58%	100.00%	-
DPS	28.00	30.00	31.07	31.60	33.20	38.00	35.20	-14.13%
YoY %	-6.67%	-3.44%	-1.68%	-4.82%	-12.63%	7.95%	-	-
Horiz. %	79.55%	85.23%	88.27%	89.77%	94.32%	107.95%	100.00%	-
NAPS	7.22	7.21	7.31	7.30	7.30	7.32	7.27	-0.45%
YoY %	0.14%	-1.37%	0.14%	0.00%	-0.27%	0.69%	-	-
Horiz. %	99.31%	99.17%	100.55%	100.41%	100.41%	100.69%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	6.98	7.08	7.72	7.96	7.79	7.90	8.07	-
P/RPS	11.16	10.31	11.19	11.55	9.92	10.02	10.33	5.28%
YoY %	8.24%	-7.86%	-3.12%	16.43%	-1.00%	-3.00%	-	-
Horiz. %	108.03%	99.81%	108.33%	111.81%	96.03%	97.00%	100.00%	-
P/EPS	21.56	29.58	22.05	22.64	19.88	18.05	20.02	5.05%
YoY %	-27.11%	34.15%	-2.61%	13.88%	10.14%	-9.84%	-	-
Horiz. %	107.69%	147.75%	110.14%	113.09%	99.30%	90.16%	100.00%	-
EY	4.64	3.38	4.53	4.42	5.03	5.54	4.99	-4.72%
YoY %	37.28%	-25.39%	2.49%	-12.13%	-9.21%	11.02%	-	-
Horiz. %	92.99%	67.74%	90.78%	88.58%	100.80%	111.02%	100.00%	-
DY	4.01	4.24	4.02	3.97	4.26	4.81	4.36	-5.42%
YoY %	-5.42%	5.47%	1.26%	-6.81%	-11.43%	10.32%	-	-
Horiz. %	91.97%	97.25%	92.20%	91.06%	97.71%	110.32%	100.00%	-
P/NAPS	0.97	0.98	1.06	1.09	1.07	1.08	1.11	-8.58%
YoY %	-1.02%	-7.55%	-2.75%	1.87%	-0.93%	-2.70%	-	-
Horiz. %	87.39%	88.29%	95.50%	98.20%	96.40%	97.30%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	04/05/21	27/01/21	10/11/20	05/08/20	05/05/20	23/01/20	11/11/19	-
Price	6.90	7.03	7.72	7.78	7.83	7.98	7.99	-
P/RPS	11.03	10.24	11.19	11.29	9.97	10.12	10.22	5.21%
YoY %	7.71%	-8.49%	-0.89%	13.24%	-1.48%	-0.98%	-	-
Horiz. %	107.93%	100.20%	109.49%	110.47%	97.55%	99.02%	100.00%	-
P/EPS	21.31	29.37	22.05	22.13	19.98	18.23	19.82	4.94%
YoY %	-27.44%	33.20%	-0.36%	10.76%	9.60%	-8.02%	-	-
Horiz. %	107.52%	148.18%	111.25%	111.65%	100.81%	91.98%	100.00%	-
EY	4.69	3.41	4.53	4.52	5.01	5.48	5.04	-4.68%
YoY %	37.54%	-24.72%	0.22%	-9.78%	-8.58%	8.73%	-	-
Horiz. %	93.06%	67.66%	89.88%	89.68%	99.40%	108.73%	100.00%	-
DY	4.06	4.27	4.02	4.06	4.24	4.76	4.41	-5.35%
YoY %	-4.92%	6.22%	-0.99%	-4.25%	-10.92%	7.94%	-	-
Horiz. %	92.06%	96.83%	91.16%	92.06%	96.15%	107.94%	100.00%	-
P/NAPS	0.96	0.98	1.06	1.07	1.07	1.09	1.10	-8.66%
YoY %	-2.04%	-7.55%	-0.93%	0.00%	-1.83%	-0.91%	-	-
Horiz. %	87.27%	89.09%	96.36%	97.27%	97.27%	99.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos