[KLCC] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
03-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 0.2%
YoY- 18.97%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 337,519 336,657 344,689 329,535 334,572 334,750 347,144 -1.85%
PBT 230,077 229,380 406,149 230,122 230,327 236,100 849,585 -58.17%
Tax -25,229 -25,943 -13,340 -25,719 -25,914 -26,698 -32,799 -16.06%
NP 204,848 203,437 392,809 204,403 204,413 209,402 816,786 -60.26%
-
NP to SH 177,958 176,725 347,128 178,226 177,863 182,754 623,349 -56.67%
-
Tax Rate 10.97% 11.31% 3.28% 11.18% 11.25% 11.31% 3.86% -
Total Cost 132,671 133,220 -48,120 125,132 130,159 125,348 -469,642 -
-
Net Worth 12,817,864 12,799,811 12,799,811 12,601,224 12,583,170 12,565,117 12,547,064 1.43%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 155,258 155,258 177,825 155,258 155,258 155,258 177,283 -8.47%
Div Payout % 87.24% 87.85% 51.23% 87.11% 87.29% 84.95% 28.44% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 12,817,864 12,799,811 12,799,811 12,601,224 12,583,170 12,565,117 12,547,064 1.43%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 60.69% 60.43% 113.96% 62.03% 61.10% 62.55% 235.29% -
ROE 1.39% 1.38% 2.71% 1.41% 1.41% 1.45% 4.97% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.70 18.65 19.09 18.25 18.53 18.54 19.23 -1.84%
EPS 9.86 9.79 19.23 9.87 9.85 10.12 34.53 -56.67%
DPS 8.60 8.60 9.85 8.60 8.60 8.60 9.82 -8.47%
NAPS 7.10 7.09 7.09 6.98 6.97 6.96 6.95 1.43%
Adjusted Per Share Value based on latest NOSH - 1,805,333
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.70 18.65 19.09 18.25 18.53 18.54 19.23 -1.84%
EPS 9.86 9.79 19.23 9.87 9.85 10.12 34.53 -56.67%
DPS 8.60 8.60 9.85 8.60 8.60 8.60 9.82 -8.47%
NAPS 7.10 7.09 7.09 6.98 6.97 6.96 6.95 1.43%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 7.99 7.93 8.30 7.72 7.48 7.16 7.06 -
P/RPS 42.74 42.52 43.47 42.29 40.36 38.61 36.72 10.66%
P/EPS 81.06 81.01 43.17 78.20 75.92 70.73 20.45 150.67%
EY 1.23 1.23 2.32 1.28 1.32 1.41 4.89 -60.18%
DY 1.08 1.08 1.19 1.11 1.15 1.20 1.39 -15.49%
P/NAPS 1.13 1.12 1.17 1.11 1.07 1.03 1.02 7.07%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 15/08/17 22/05/17 20/01/17 03/11/16 02/08/16 06/05/16 21/01/16 -
Price 7.92 7.87 7.82 7.80 7.50 7.20 6.96 -
P/RPS 42.36 42.20 40.96 42.73 40.47 38.83 36.20 11.05%
P/EPS 80.35 80.40 40.67 79.01 76.13 71.13 20.16 151.59%
EY 1.24 1.24 2.46 1.27 1.31 1.41 4.96 -60.34%
DY 1.09 1.09 1.26 1.10 1.15 1.19 1.41 -15.78%
P/NAPS 1.12 1.11 1.10 1.12 1.08 1.03 1.00 7.85%

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