[KLCC] QoQ 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- 1.28%
YoY- 2.1%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 351,093 353,446 366,348 349,480 345,001 345,112 352,072 -0.18%
PBT 234,022 239,595 262,955 234,516 232,735 233,887 422,816 -32.66%
Tax -26,326 -26,965 -48,870 -24,566 -26,522 -25,215 -22,641 10.60%
NP 207,696 212,630 214,085 209,950 206,213 208,672 400,175 -35.49%
-
NP to SH 180,376 183,958 183,661 181,434 179,148 180,671 345,516 -35.24%
-
Tax Rate 11.25% 11.25% 18.58% 10.48% 11.40% 10.78% 5.35% -
Total Cost 143,397 140,816 152,263 139,530 138,788 136,440 -48,103 -
-
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%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 158,869 158,869 196,781 157,063 157,063 157,063 186,851 -10.27%
Div Payout % 88.08% 86.36% 107.14% 86.57% 87.67% 86.93% 54.08% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
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%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 59.16% 60.16% 58.44% 60.07% 59.77% 60.47% 113.66% -
ROE 1.38% 1.41% 1.40% 1.39% 1.37% 1.39% 2.65% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.45 19.58 20.29 19.36 19.11 19.12 19.50 -0.17%
EPS 9.99 10.19 10.17 10.05 9.92 10.01 19.14 -35.25%
DPS 8.80 8.80 10.90 8.70 8.70 8.70 10.35 -10.27%
NAPS 7.26 7.25 7.25 7.24 7.23 7.21 7.22 0.37%
Adjusted Per Share Value based on latest NOSH - 1,805,333
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.45 19.58 20.29 19.36 19.11 19.12 19.50 -0.17%
EPS 9.99 10.19 10.17 10.05 9.92 10.01 19.14 -35.25%
DPS 8.80 8.80 10.90 8.70 8.70 8.70 10.35 -10.27%
NAPS 7.26 7.25 7.25 7.24 7.23 7.21 7.22 0.37%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
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 39.95 39.64 37.75 39.26 41.86 37.51 44.30 -6.67%
P/EPS 77.77 76.16 75.30 75.62 80.62 71.65 45.14 43.85%
EY 1.29 1.31 1.33 1.32 1.24 1.40 2.22 -30.43%
DY 1.13 1.13 1.42 1.14 1.09 1.21 1.20 -3.93%
P/NAPS 1.07 1.07 1.06 1.05 1.11 0.99 1.20 -7.37%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
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 40.47 40.15 38.93 39.57 39.87 40.91 40.00 0.78%
P/EPS 78.77 77.14 77.65 76.22 76.79 78.14 40.76 55.33%
EY 1.27 1.30 1.29 1.31 1.30 1.28 2.45 -35.54%
DY 1.12 1.12 1.38 1.14 1.14 1.11 1.33 -10.85%
P/NAPS 1.08 1.08 1.09 1.06 1.05 1.08 1.08 0.00%

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
Post a Comment