[KLCC] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

13-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 50.42%

YoY- 1.67%

Quarter Report

KLCCP Stapled Group Q3 FY2018 results (30 September 2018).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Cumulative Result
Revenue	704,539	353,446	1,405,941	1,039,593	690,113	345,112	1,366,751	-35.78%
YoY %	99.33%	-74.86%	35.24%	50.64%	99.97%	-74.75%	-	-
Horiz. %	51.55%	25.86%	102.87%	76.06%	50.49%	25.25%	100.00%	-
PBT	473,617	239,595	964,093	701,138	466,622	233,887	1,115,331	-43.59%
YoY %	97.67%	-75.15%	37.50%	50.26%	99.51%	-79.03%	-	-
Horiz. %	42.46%	21.48%	86.44%	62.86%	41.84%	20.97%	100.00%	-
Tax	-53,291	-26,965	-125,173	-76,303	-51,737	-25,215	-101,766	-35.10%
YoY %	-97.63%	78.46%	-64.05%	-47.48%	-105.18%	75.22%	-	-
Horiz. %	52.37%	26.50%	123.00%	74.98%	50.84%	24.78%	100.00%	-
NP	420,326	212,630	838,920	624,835	414,885	208,672	1,013,565	-44.47%
YoY %	97.68%	-74.65%	34.26%	50.60%	98.82%	-79.41%	-	-
Horiz. %	41.47%	20.98%	82.77%	61.65%	40.93%	20.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	364,334	183,958	724,914	541,253	359,819	180,671	877,900	-44.45%
YoY %	98.05%	-74.62%	33.93%	50.42%	99.16%	-79.42%	-	-
Horiz. %	41.50%	20.95%	82.57%	61.65%	40.99%	20.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.25%	11.25%	12.98%	10.88%	11.09%	10.78%	9.12%	-
YoY %	0.00%	-13.33%	19.30%	-1.89%	2.88%	18.20%	-	-
Horiz. %	123.36%	123.36%	142.32%	119.30%	121.60%	118.20%	100.00%	-
Total Cost	284,213	140,816	567,021	414,758	275,228	136,440	353,186	-13.51%
YoY %	101.83%	-75.17%	36.71%	50.70%	101.72%	-61.37%	-	-
Horiz. %	80.47%	39.87%	160.54%	117.43%	77.93%	38.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,106,718	13,088,664	13,088,664	13,070,610	13,052,557	13,016,450	13,034,503	0.37%
YoY %	0.14%	0.00%	0.14%	0.14%	0.28%	-0.14%	-	-
Horiz. %	100.55%	100.42%	100.42%	100.28%	100.14%	99.86%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	317,738	158,869	667,973	471,191	314,127	157,063	652,627	-38.19%
YoY %	100.00%	-76.22%	41.76%	50.00%	100.00%	-75.93%	-	-
Horiz. %	48.69%	24.34%	102.35%	72.20%	48.13%	24.07%	100.00%	-
Div Payout %	87.21%	86.36%	92.15%	87.06%	87.30%	86.93%	74.34%	-
YoY %	0.98%	-6.28%	5.85%	-0.27%	0.43%	16.94%	-	-
Horiz. %	117.31%	116.17%	123.96%	117.11%	117.43%	116.94%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	13,106,718	13,088,664	13,088,664	13,070,610	13,052,557	13,016,450	13,034,503	0.37%
YoY %	0.14%	0.00%	0.14%	0.14%	0.28%	-0.14%	-	-
Horiz. %	100.55%	100.42%	100.42%	100.28%	100.14%	99.86%	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%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	59.66%	60.16%	59.67%	60.10%	60.12%	60.47%	74.16%	-
YoY %	-0.83%	0.82%	-0.72%	-0.03%	-0.58%	-18.46%	-	-
Horiz. %	80.45%	81.12%	80.46%	81.04%	81.07%	81.54%	100.00%	-
ROE	2.78%	1.41%	5.54%	4.14%	2.76%	1.39%	6.74%	-
YoY %	97.16%	-74.55%	33.82%	50.00%	98.56%	-79.38%	-	-
Horiz. %	41.25%	20.92%	82.20%	61.42%	40.95%	20.62%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	39.03	19.58	77.88	57.58	38.23	19.12	75.71	-35.78%
YoY %	99.34%	-74.86%	35.26%	50.61%	99.95%	-74.75%	-	-
Horiz. %	51.55%	25.86%	102.87%	76.05%	50.50%	25.25%	100.00%	-
EPS	20.18	10.19	40.15	29.98	19.93	10.01	48.63	-44.45%
YoY %	98.04%	-74.62%	33.92%	50.43%	99.10%	-79.42%	-	-
Horiz. %	41.50%	20.95%	82.56%	61.65%	40.98%	20.58%	100.00%	-
DPS	17.60	8.80	37.00	26.10	17.40	8.70	36.15	-38.19%
YoY %	100.00%	-76.22%	41.76%	50.00%	100.00%	-75.93%	-	-
Horiz. %	48.69%	24.34%	102.35%	72.20%	48.13%	24.07%	100.00%	-
NAPS	7.26	7.25	7.25	7.24	7.23	7.21	7.22	0.37%
YoY %	0.14%	0.00%	0.14%	0.14%	0.28%	-0.14%	-	-
Horiz. %	100.55%	100.42%	100.42%	100.28%	100.14%	99.86%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	39.03	19.58	77.88	57.58	38.23	19.12	75.71	-35.78%
YoY %	99.34%	-74.86%	35.26%	50.61%	99.95%	-74.75%	-	-
Horiz. %	51.55%	25.86%	102.87%	76.05%	50.50%	25.25%	100.00%	-
EPS	20.18	10.19	40.15	29.98	19.93	10.01	48.63	-44.45%
YoY %	98.04%	-74.62%	33.92%	50.43%	99.10%	-79.42%	-	-
Horiz. %	41.50%	20.95%	82.56%	61.65%	40.98%	20.58%	100.00%	-
DPS	17.60	8.80	37.00	26.10	17.40	8.70	36.15	-38.19%
YoY %	100.00%	-76.22%	41.76%	50.00%	100.00%	-75.93%	-	-
Horiz. %	48.69%	24.34%	102.35%	72.20%	48.13%	24.07%	100.00%	-
NAPS	7.26	7.25	7.25	7.24	7.23	7.21	7.22	0.37%
YoY %	0.14%	0.00%	0.14%	0.14%	0.28%	-0.14%	-	-
Horiz. %	100.55%	100.42%	100.42%	100.28%	100.14%	99.86%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	7.77	7.76	7.66	7.60	8.00	7.17	8.64	-
P/RPS	19.91	39.64	9.84	13.20	20.93	37.51	11.41	45.08%
YoY %	-49.77%	302.85%	-25.45%	-36.93%	-44.20%	228.75%	-	-
Horiz. %	174.50%	347.41%	86.24%	115.69%	183.44%	328.75%	100.00%	-
P/EPS	38.50	76.16	19.08	25.35	40.14	71.65	17.77	67.67%
YoY %	-49.45%	299.16%	-24.73%	-36.85%	-43.98%	303.21%	-	-
Horiz. %	216.66%	428.59%	107.37%	142.66%	225.89%	403.21%	100.00%	-
EY	2.60	1.31	5.24	3.94	2.49	1.40	5.63	-40.33%
YoY %	98.47%	-75.00%	32.99%	58.23%	77.86%	-75.13%	-	-
Horiz. %	46.18%	23.27%	93.07%	69.98%	44.23%	24.87%	100.00%	-
DY	2.27	1.13	4.83	3.43	2.18	1.21	4.18	-33.51%
YoY %	100.88%	-76.60%	40.82%	57.34%	80.17%	-71.05%	-	-
Horiz. %	54.31%	27.03%	115.55%	82.06%	52.15%	28.95%	100.00%	-
P/NAPS	1.07	1.07	1.06	1.05	1.11	0.99	1.20	-7.37%
YoY %	0.00%	0.94%	0.95%	-5.41%	12.12%	-17.50%	-	-
Horiz. %	89.17%	89.17%	88.33%	87.50%	92.50%	82.50%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	20/08/19	07/05/19	24/01/19	13/11/18	15/08/18	16/05/18	24/01/18	-
Price	7.87	7.86	7.90	7.66	7.62	7.82	7.80	-
P/RPS	20.17	40.15	10.14	13.30	19.93	40.91	10.30	56.71%
YoY %	-49.76%	295.96%	-23.76%	-33.27%	-51.28%	297.18%	-	-
Horiz. %	195.83%	389.81%	98.45%	129.13%	193.50%	397.18%	100.00%	-
P/EPS	39.00	77.14	19.67	25.55	38.23	78.14	16.04	81.11%
YoY %	-49.44%	292.17%	-23.01%	-33.17%	-51.07%	387.16%	-	-
Horiz. %	243.14%	480.92%	122.63%	159.29%	238.34%	487.16%	100.00%	-
EY	2.56	1.30	5.08	3.91	2.62	1.28	6.23	-44.81%
YoY %	96.92%	-74.41%	29.92%	49.24%	104.69%	-79.45%	-	-
Horiz. %	41.09%	20.87%	81.54%	62.76%	42.05%	20.55%	100.00%	-
DY	2.24	1.12	4.68	3.41	2.28	1.11	4.63	-38.45%
YoY %	100.00%	-76.07%	37.24%	49.56%	105.41%	-76.03%	-	-
Horiz. %	48.38%	24.19%	101.08%	73.65%	49.24%	23.97%	100.00%	-
P/NAPS	1.08	1.08	1.09	1.06	1.05	1.08	1.08	0.00%
YoY %	0.00%	-0.92%	2.83%	0.95%	-2.78%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.93%	98.15%	97.22%	100.00%	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