[KLCC] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 100.7%
YoY- -1.65%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 345,112 1,366,751 1,014,679 674,176 336,657 1,343,546 998,857 -50.79%
PBT 233,887 1,115,331 692,515 459,457 229,380 1,102,698 696,549 -51.72%
Tax -25,215 -101,766 -79,125 -51,172 -25,943 -91,671 -78,331 -53.06%
NP 208,672 1,013,565 613,390 408,285 203,437 1,011,027 618,218 -51.55%
-
NP to SH 180,671 877,900 532,384 354,683 176,725 885,971 538,843 -51.76%
-
Tax Rate 10.78% 9.12% 11.43% 11.14% 11.31% 8.31% 11.25% -
Total Cost 136,440 353,186 401,289 265,891 133,220 332,519 380,639 -49.57%
-
Net Worth 13,016,450 13,034,503 12,835,917 12,817,864 12,799,811 12,799,811 12,601,224 2.18%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 157,063 652,627 465,775 310,517 155,258 643,601 465,775 -51.58%
Div Payout % 86.93% 74.34% 87.49% 87.55% 87.85% 72.64% 86.44% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 13,016,450 13,034,503 12,835,917 12,817,864 12,799,811 12,799,811 12,601,224 2.18%
NOSH 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 60.47% 74.16% 60.45% 60.56% 60.43% 75.25% 61.89% -
ROE 1.39% 6.74% 4.15% 2.77% 1.38% 6.92% 4.28% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 19.12 75.71 56.20 37.34 18.65 74.42 55.33 -50.78%
EPS 10.01 48.63 29.49 19.65 9.79 49.08 29.85 -51.76%
DPS 8.70 36.15 25.80 17.20 8.60 35.65 25.80 -51.58%
NAPS 7.21 7.22 7.11 7.10 7.09 7.09 6.98 2.18%
Adjusted Per Share Value based on latest NOSH - 1,805,333
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 19.12 75.71 56.20 37.34 18.65 74.42 55.33 -50.78%
EPS 10.01 48.63 29.49 19.65 9.79 49.08 29.85 -51.76%
DPS 8.70 36.15 25.80 17.20 8.60 35.65 25.80 -51.58%
NAPS 7.21 7.22 7.11 7.10 7.09 7.09 6.98 2.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 7.17 8.64 8.00 7.99 7.93 8.30 7.72 -
P/RPS 37.51 11.41 14.23 21.40 42.52 11.15 13.95 93.48%
P/EPS 71.65 17.77 27.13 40.67 81.01 16.91 25.86 97.39%
EY 1.40 5.63 3.69 2.46 1.23 5.91 3.87 -49.26%
DY 1.21 4.18 3.23 2.15 1.08 4.30 3.34 -49.21%
P/NAPS 0.99 1.20 1.13 1.13 1.12 1.17 1.11 -7.35%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 24/01/18 13/11/17 15/08/17 22/05/17 20/01/17 03/11/16 -
Price 7.82 7.80 7.77 7.92 7.87 7.82 7.80 -
P/RPS 40.91 10.30 13.82 21.21 42.20 10.51 14.10 103.55%
P/EPS 78.14 16.04 26.35 40.31 80.40 15.93 26.13 107.70%
EY 1.28 6.23 3.80 2.48 1.24 6.28 3.83 -51.87%
DY 1.11 4.63 3.32 2.17 1.09 4.56 3.31 -51.76%
P/NAPS 1.08 1.08 1.09 1.12 1.11 1.10 1.12 -2.39%

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