[KLCC] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

03-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- -0.38%

YoY- 6.04%

Quarter Report

KLCCP Stapled Group (FY2016 3rd Quarter_Results 30 Sep 16).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	1,348,352	1,346,628	1,343,546	1,331,809	1,338,644	1,339,000	1,340,229	0.40%
YoY %	0.13%	0.23%	0.88%	-0.51%	-0.03%	-0.09%	-	-
Horiz. %	100.61%	100.48%	100.25%	99.37%	99.88%	99.91%	100.00%	-
PBT	918,914	917,520	1,102,698	928,732	932,854	944,400	1,518,355	-28.47%
YoY %	0.15%	-16.79%	18.73%	-0.44%	-1.22%	-37.80%	-	-
Horiz. %	60.52%	60.43%	72.62%	61.17%	61.44%	62.20%	100.00%	-
Tax	-102,344	-103,772	-91,671	-104,441	-105,224	-106,792	-115,166	-7.57%
YoY %	1.38%	-13.20%	12.23%	0.74%	1.47%	7.27%	-	-
Horiz. %	88.87%	90.11%	79.60%	90.69%	91.37%	92.73%	100.00%	-
NP	816,570	813,748	1,011,027	824,290	827,630	837,608	1,403,189	-30.31%
YoY %	0.35%	-19.51%	22.65%	-0.40%	-1.19%	-40.31%	-	-
Horiz. %	58.19%	57.99%	72.05%	58.74%	58.98%	59.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	709,366	706,900	885,971	718,457	721,234	731,016	1,131,521	-26.77%
YoY %	0.35%	-20.21%	23.32%	-0.39%	-1.34%	-35.40%	-	-
Horiz. %	62.69%	62.47%	78.30%	63.49%	63.74%	64.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.14%	11.31%	8.31%	11.25%	11.28%	11.31%	7.58%	-
YoY %	-1.50%	36.10%	-26.13%	-0.27%	-0.27%	49.21%	-	-
Horiz. %	146.97%	149.21%	109.63%	148.42%	148.81%	149.21%	100.00%	-
Total Cost	531,782	532,880	332,519	507,518	511,014	501,392	-62,960	-
YoY %	-0.21%	60.26%	-34.48%	-0.68%	1.92%	896.37%	-	-
Horiz. %	-844.63%	-846.38%	-528.14%	-806.10%	-811.65%	-796.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,817,864	12,799,811	12,799,811	12,601,224	12,583,170	12,565,117	12,547,064	1.43%
YoY %	0.14%	0.00%	1.58%	0.14%	0.14%	0.14%	-	-
Horiz. %	102.16%	102.01%	102.01%	100.43%	100.29%	100.14%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	621,034	621,034	643,601	621,034	621,034	621,034	625,547	-0.48%
YoY %	0.00%	-3.51%	3.63%	0.00%	0.00%	-0.72%	-	-
Horiz. %	99.28%	99.28%	102.89%	99.28%	99.28%	99.28%	100.00%	-
Div Payout %	87.55%	87.85%	72.64%	86.44%	86.11%	84.95%	55.28%	-
YoY %	-0.34%	20.94%	-15.96%	0.38%	1.37%	53.67%	-	-
Horiz. %	158.38%	158.92%	131.40%	156.37%	155.77%	153.67%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	12,817,864	12,799,811	12,799,811	12,601,224	12,583,170	12,565,117	12,547,064	1.43%
YoY %	0.14%	0.00%	1.58%	0.14%	0.14%	0.14%	-	-
Horiz. %	102.16%	102.01%	102.01%	100.43%	100.29%	100.14%	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%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	60.56%	60.43%	75.25%	61.89%	61.83%	62.55%	104.70%	-
YoY %	0.22%	-19.69%	21.59%	0.10%	-1.15%	-40.26%	-	-
Horiz. %	57.84%	57.72%	71.87%	59.11%	59.05%	59.74%	100.00%	-
ROE	5.53%	5.52%	6.92%	5.70%	5.73%	5.82%	9.02%	-
YoY %	0.18%	-20.23%	21.40%	-0.52%	-1.55%	-35.48%	-	-
Horiz. %	61.31%	61.20%	76.72%	63.19%	63.53%	64.52%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	74.69	74.59	74.42	73.77	74.15	74.17	74.24	0.40%
YoY %	0.13%	0.23%	0.88%	-0.51%	-0.03%	-0.09%	-	-
Horiz. %	100.61%	100.47%	100.24%	99.37%	99.88%	99.91%	100.00%	-
EPS	39.30	39.16	49.08	39.80	39.96	40.48	62.68	-26.76%
YoY %	0.36%	-20.21%	23.32%	-0.40%	-1.28%	-35.42%	-	-
Horiz. %	62.70%	62.48%	78.30%	63.50%	63.75%	64.58%	100.00%	-
DPS	34.40	34.40	35.65	34.40	34.40	34.40	34.65	-0.48%
YoY %	0.00%	-3.51%	3.63%	0.00%	0.00%	-0.72%	-	-
Horiz. %	99.28%	99.28%	102.89%	99.28%	99.28%	99.28%	100.00%	-
NAPS	7.10	7.09	7.09	6.98	6.97	6.96	6.95	1.43%
YoY %	0.14%	0.00%	1.58%	0.14%	0.14%	0.14%	-	-
Horiz. %	102.16%	102.01%	102.01%	100.43%	100.29%	100.14%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	74.69	74.59	74.42	73.77	74.15	74.17	74.24	0.40%
YoY %	0.13%	0.23%	0.88%	-0.51%	-0.03%	-0.09%	-	-
Horiz. %	100.61%	100.47%	100.24%	99.37%	99.88%	99.91%	100.00%	-
EPS	39.29	39.16	49.08	39.80	39.95	40.49	62.68	-26.77%
YoY %	0.33%	-20.21%	23.32%	-0.38%	-1.33%	-35.40%	-	-
Horiz. %	62.68%	62.48%	78.30%	63.50%	63.74%	64.60%	100.00%	-
DPS	34.40	34.40	35.65	34.40	34.40	34.40	34.65	-0.48%
YoY %	0.00%	-3.51%	3.63%	0.00%	0.00%	-0.72%	-	-
Horiz. %	99.28%	99.28%	102.89%	99.28%	99.28%	99.28%	100.00%	-
NAPS	7.10	7.09	7.09	6.98	6.97	6.96	6.95	1.43%
YoY %	0.14%	0.00%	1.58%	0.14%	0.14%	0.14%	-	-
Horiz. %	102.16%	102.01%	102.01%	100.43%	100.29%	100.14%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	7.99	7.93	8.30	7.72	7.48	7.16	7.06	-
P/RPS	10.70	10.63	11.15	10.46	10.09	9.65	9.51	8.18%
YoY %	0.66%	-4.66%	6.60%	3.67%	4.56%	1.47%	-	-
Horiz. %	112.51%	111.78%	117.25%	109.99%	106.10%	101.47%	100.00%	-
P/EPS	20.33	20.25	16.91	19.40	18.72	17.68	11.26	48.32%
YoY %	0.40%	19.75%	-12.84%	3.63%	5.88%	57.02%	-	-
Horiz. %	180.55%	179.84%	150.18%	172.29%	166.25%	157.02%	100.00%	-
EY	4.92	4.94	5.91	5.15	5.34	5.66	8.88	-32.56%
YoY %	-0.40%	-16.41%	14.76%	-3.56%	-5.65%	-36.26%	-	-
Horiz. %	55.41%	55.63%	66.55%	58.00%	60.14%	63.74%	100.00%	-
DY	4.31	4.34	4.30	4.46	4.60	4.80	4.91	-8.32%
YoY %	-0.69%	0.93%	-3.59%	-3.04%	-4.17%	-2.24%	-	-
Horiz. %	87.78%	88.39%	87.58%	90.84%	93.69%	97.76%	100.00%	-
P/NAPS	1.13	1.12	1.17	1.11	1.07	1.03	1.02	7.07%
YoY %	0.89%	-4.27%	5.41%	3.74%	3.88%	0.98%	-	-
Horiz. %	110.78%	109.80%	114.71%	108.82%	104.90%	100.98%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	15/08/17	22/05/17	20/01/17	03/11/16	02/08/16	06/05/16	21/01/16	-
Price	7.92	7.87	7.82	7.80	7.50	7.20	6.96	-
P/RPS	10.60	10.55	10.51	10.57	10.11	9.71	9.38	8.50%
YoY %	0.47%	0.38%	-0.57%	4.55%	4.12%	3.52%	-	-
Horiz. %	113.01%	112.47%	112.05%	112.69%	107.78%	103.52%	100.00%	-
P/EPS	20.16	20.10	15.93	19.60	18.77	17.78	11.10	48.91%
YoY %	0.30%	26.18%	-18.72%	4.42%	5.57%	60.18%	-	-
Horiz. %	181.62%	181.08%	143.51%	176.58%	169.10%	160.18%	100.00%	-
EY	4.96	4.98	6.28	5.10	5.33	5.62	9.01	-32.85%
YoY %	-0.40%	-20.70%	23.14%	-4.32%	-5.16%	-37.62%	-	-
Horiz. %	55.05%	55.27%	69.70%	56.60%	59.16%	62.38%	100.00%	-
DY	4.34	4.37	4.56	4.41	4.59	4.78	4.98	-8.77%
YoY %	-0.69%	-4.17%	3.40%	-3.92%	-3.97%	-4.02%	-	-
Horiz. %	87.15%	87.75%	91.57%	88.55%	92.17%	95.98%	100.00%	-
P/NAPS	1.12	1.11	1.10	1.12	1.08	1.03	1.00	7.85%
YoY %	0.90%	0.91%	-1.79%	3.70%	4.85%	3.00%	-	-
Horiz. %	112.00%	111.00%	110.00%	112.00%	108.00%	103.00%	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