[KLCC] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
24-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 64.9%
YoY- -0.91%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,039,593 690,113 345,112 1,366,751 1,014,679 674,176 336,657 111.91%
PBT 701,138 466,622 233,887 1,115,331 692,515 459,457 229,380 110.47%
Tax -76,303 -51,737 -25,215 -101,766 -79,125 -51,172 -25,943 105.14%
NP 624,835 414,885 208,672 1,013,565 613,390 408,285 203,437 111.15%
-
NP to SH 541,253 359,819 180,671 877,900 532,384 354,683 176,725 110.75%
-
Tax Rate 10.88% 11.09% 10.78% 9.12% 11.43% 11.14% 11.31% -
Total Cost 414,758 275,228 136,440 353,186 401,289 265,891 133,220 113.06%
-
Net Worth 13,070,610 13,052,557 13,016,450 13,034,503 12,835,917 12,817,864 12,799,811 1.40%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 471,191 314,127 157,063 652,627 465,775 310,517 155,258 109.47%
Div Payout % 87.06% 87.30% 86.93% 74.34% 87.49% 87.55% 87.85% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 13,070,610 13,052,557 13,016,450 13,034,503 12,835,917 12,817,864 12,799,811 1.40%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 60.10% 60.12% 60.47% 74.16% 60.45% 60.56% 60.43% -
ROE 4.14% 2.76% 1.39% 6.74% 4.15% 2.77% 1.38% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 57.58 38.23 19.12 75.71 56.20 37.34 18.65 111.88%
EPS 29.98 19.93 10.01 48.63 29.49 19.65 9.79 110.73%
DPS 26.10 17.40 8.70 36.15 25.80 17.20 8.60 109.47%
NAPS 7.24 7.23 7.21 7.22 7.11 7.10 7.09 1.40%
Adjusted Per Share Value based on latest NOSH - 1,805,333
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 57.58 38.23 19.12 75.71 56.20 37.34 18.65 111.88%
EPS 29.98 19.93 10.01 48.63 29.49 19.65 9.79 110.73%
DPS 26.10 17.40 8.70 36.15 25.80 17.20 8.60 109.47%
NAPS 7.24 7.23 7.21 7.22 7.11 7.10 7.09 1.40%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 7.60 8.00 7.17 8.64 8.00 7.99 7.93 -
P/RPS 13.20 20.93 37.51 11.41 14.23 21.40 42.52 -54.11%
P/EPS 25.35 40.14 71.65 17.77 27.13 40.67 81.01 -53.87%
EY 3.94 2.49 1.40 5.63 3.69 2.46 1.23 117.14%
DY 3.43 2.18 1.21 4.18 3.23 2.15 1.08 115.91%
P/NAPS 1.05 1.11 0.99 1.20 1.13 1.13 1.12 -4.20%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 13/11/18 15/08/18 16/05/18 24/01/18 13/11/17 15/08/17 22/05/17 -
Price 7.66 7.62 7.82 7.80 7.77 7.92 7.87 -
P/RPS 13.30 19.93 40.91 10.30 13.82 21.21 42.20 -53.65%
P/EPS 25.55 38.23 78.14 16.04 26.35 40.31 80.40 -53.39%
EY 3.91 2.62 1.28 6.23 3.80 2.48 1.24 114.88%
DY 3.41 2.28 1.11 4.63 3.32 2.17 1.09 113.75%
P/NAPS 1.06 1.05 1.08 1.08 1.09 1.12 1.11 -3.02%

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