[KLCC] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -67.44%
YoY- 10.48%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,459,251 1,045,995 672,018 321,712 1,171,056 822,885 562,540 88.46%
PBT 1,018,879 659,283 421,720 202,469 565,797 501,816 347,758 104.35%
Tax -107,525 -84,367 -52,823 -21,754 -31,768 -45,862 -33,368 117.70%
NP 911,354 574,916 368,897 180,715 534,029 455,954 314,390 102.91%
-
NP to SH 782,663 503,197 326,611 161,436 495,852 425,525 290,139 93.43%
-
Tax Rate 10.55% 12.80% 12.53% 10.74% 5.61% 9.14% 9.60% -
Total Cost 547,897 471,079 303,121 140,997 637,027 366,931 248,150 69.31%
-
Net Worth 13,124,771 12,998,397 12,962,291 12,944,238 13,016,451 13,070,611 13,052,558 0.36%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 686,026 433,279 288,853 144,426 606,591 379,119 252,746 94.22%
Div Payout % 87.65% 86.11% 88.44% 89.46% 122.33% 89.09% 87.11% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 13,124,771 12,998,397 12,962,291 12,944,238 13,016,451 13,070,611 13,052,558 0.36%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 62.45% 54.96% 54.89% 56.17% 45.60% 55.41% 55.89% -
ROE 5.96% 3.87% 2.52% 1.25% 3.81% 3.26% 2.22% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 80.83 57.94 37.22 17.82 64.87 45.58 31.16 88.46%
EPS 43.35 27.87 18.09 8.94 27.47 23.57 16.07 93.43%
DPS 38.00 24.00 16.00 8.00 33.60 21.00 14.00 94.22%
NAPS 7.27 7.20 7.18 7.17 7.21 7.24 7.23 0.36%
Adjusted Per Share Value based on latest NOSH - 1,805,333
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 80.83 57.94 37.22 17.82 64.87 45.58 31.16 88.46%
EPS 43.35 27.87 18.09 8.94 27.47 23.57 16.07 93.43%
DPS 38.00 24.00 16.00 8.00 33.60 21.00 14.00 94.22%
NAPS 7.27 7.20 7.18 7.17 7.21 7.24 7.23 0.36%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 6.71 6.59 6.80 6.56 6.55 6.49 6.67 -
P/RPS 8.30 11.37 18.27 36.81 10.10 14.24 21.41 -46.74%
P/EPS 15.48 23.64 37.59 73.36 23.85 27.53 41.50 -48.08%
EY 6.46 4.23 2.66 1.36 4.19 3.63 2.41 92.61%
DY 5.66 3.64 2.35 1.22 5.13 3.24 2.10 93.32%
P/NAPS 0.92 0.92 0.95 0.91 0.91 0.90 0.92 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 31/01/23 10/11/22 09/08/22 24/05/22 28/01/22 08/11/21 17/08/21 -
Price 7.05 6.80 6.93 6.78 6.37 6.75 6.65 -
P/RPS 8.72 11.74 18.62 38.05 9.82 14.81 21.34 -44.84%
P/EPS 16.26 24.40 38.31 75.82 23.19 28.64 41.38 -46.26%
EY 6.15 4.10 2.61 1.32 4.31 3.49 2.42 85.90%
DY 5.39 3.53 2.31 1.18 5.27 3.11 2.11 86.55%
P/NAPS 0.97 0.94 0.97 0.95 0.88 0.93 0.92 3.58%

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