[KLCC] QoQ Quarter Result on 30-Jun-2022 [#2]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
09-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 2.32%
YoY- 14.69%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 380,744 413,256 373,977 350,306 321,712 348,171 260,345 28.87%
PBT 236,766 359,596 237,563 219,252 202,469 63,981 154,058 33.21%
Tax -28,163 -22,958 -31,544 -31,069 -21,754 14,094 -12,494 72.00%
NP 208,603 336,638 206,019 188,183 180,715 78,075 141,564 29.52%
-
NP to SH 180,561 279,466 176,586 165,176 161,436 70,327 135,386 21.18%
-
Tax Rate 11.89% 6.38% 13.28% 14.17% 10.74% -22.03% 8.11% -
Total Cost 172,141 76,618 167,958 162,123 140,997 270,096 118,781 28.09%
-
Net Worth 13,052,558 13,124,771 12,998,397 12,962,291 12,944,238 13,016,451 13,070,611 -0.09%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 153,453 252,746 144,426 144,426 144,426 227,471 126,373 13.83%
Div Payout % 84.99% 90.44% 81.79% 87.44% 89.46% 323.45% 93.34% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 13,052,558 13,124,771 12,998,397 12,962,291 12,944,238 13,016,451 13,070,611 -0.09%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 54.79% 81.46% 55.09% 53.72% 56.17% 22.42% 54.38% -
ROE 1.38% 2.13% 1.36% 1.27% 1.25% 0.54% 1.04% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 21.09 22.89 20.72 19.40 17.82 19.29 14.42 28.87%
EPS 10.00 15.48 9.78 9.15 8.94 3.90 7.50 21.16%
DPS 8.50 14.00 8.00 8.00 8.00 12.60 7.00 13.83%
NAPS 7.23 7.27 7.20 7.18 7.17 7.21 7.24 -0.09%
Adjusted Per Share Value based on latest NOSH - 1,805,333
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 21.09 22.89 20.72 19.40 17.82 19.29 14.42 28.87%
EPS 10.00 15.48 9.78 9.15 8.94 3.90 7.50 21.16%
DPS 8.50 14.00 8.00 8.00 8.00 12.60 7.00 13.83%
NAPS 7.23 7.27 7.20 7.18 7.17 7.21 7.24 -0.09%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 6.85 6.71 6.59 6.80 6.56 6.55 6.49 -
P/RPS 32.48 29.31 31.81 35.04 36.81 33.96 45.00 -19.55%
P/EPS 68.49 43.35 67.37 74.32 73.36 168.14 86.54 -14.45%
EY 1.46 2.31 1.48 1.35 1.36 0.59 1.16 16.58%
DY 1.24 2.09 1.21 1.18 1.22 1.92 1.08 9.65%
P/NAPS 0.95 0.92 0.92 0.95 0.91 0.91 0.90 3.67%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 31/01/23 10/11/22 09/08/22 24/05/22 28/01/22 08/11/21 -
Price 6.96 7.05 6.80 6.93 6.78 6.37 6.75 -
P/RPS 33.00 30.80 32.83 35.71 38.05 33.03 46.81 -20.80%
P/EPS 69.59 45.54 69.52 75.74 75.82 163.52 90.01 -15.77%
EY 1.44 2.20 1.44 1.32 1.32 0.61 1.11 18.96%
DY 1.22 1.99 1.18 1.15 1.18 1.98 1.04 11.23%
P/NAPS 0.96 0.97 0.94 0.97 0.95 0.88 0.93 2.14%

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