[KLCC] QoQ TTM Result on 31-Dec-2015 [#4]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

21-Jan-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- 20.37%

YoY- 20.64%

Quarter Report

KLCCP Stapled Group (FY2015 4th Quarter_Results 31 Dec 15).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	1,346,001	1,353,651	1,348,085	1,340,229	1,340,085	1,335,720	1,339,528	0.32%
YoY %	-0.57%	0.41%	0.59%	0.01%	0.33%	-0.28%	-	-
Horiz. %	100.48%	101.05%	100.64%	100.05%	100.04%	99.72%	100.00%	-
PBT	1,546,134	1,521,213	1,523,525	1,518,355	1,270,158	1,296,853	1,267,702	14.11%
YoY %	1.64%	-0.15%	0.34%	19.54%	-2.06%	2.30%	-	-
Horiz. %	121.96%	120.00%	120.18%	119.77%	100.19%	102.30%	100.00%	-
Tax	-111,130	-114,476	-115,165	-115,166	-110,217	-116,123	-117,239	-3.49%
YoY %	2.92%	0.60%	0.00%	-4.49%	5.09%	0.95%	-	-
Horiz. %	94.79%	97.64%	98.23%	98.23%	94.01%	99.05%	100.00%	-
NP	1,435,004	1,406,737	1,408,360	1,403,189	1,159,941	1,180,730	1,150,463	15.82%
YoY %	2.01%	-0.12%	0.37%	20.97%	-1.76%	2.63%	-	-
Horiz. %	124.73%	122.28%	122.42%	121.97%	100.82%	102.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,162,192	1,133,768	1,135,768	1,131,521	940,056	961,439	932,471	15.76%
YoY %	2.51%	-0.18%	0.38%	20.37%	-2.22%	3.11%	-	-
Horiz. %	124.64%	121.59%	121.80%	121.35%	100.81%	103.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.19%	7.53%	7.56%	7.58%	8.68%	8.95%	9.25%	-
YoY %	-4.52%	-0.40%	-0.26%	-12.67%	-3.02%	-3.24%	-	-
Horiz. %	77.73%	81.41%	81.73%	81.95%	93.84%	96.76%	100.00%	-
Total Cost	-89,003	-53,086	-60,275	-62,960	180,144	154,990	189,065	-
YoY %	-67.66%	11.93%	4.26%	-134.95%	16.23%	-18.02%	-	-
Horiz. %	-47.08%	-28.08%	-31.88%	-33.30%	95.28%	81.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,601,224	12,583,170	12,565,117	12,547,064	12,077,677	12,077,677	12,041,571	3.06%
YoY %	0.14%	0.14%	0.14%	3.89%	0.00%	0.30%	-	-
Horiz. %	104.65%	104.50%	104.35%	104.20%	100.30%	100.30%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	643,059	634,935	630,241	625,547	606,230	606,952	601,717	4.51%
YoY %	1.28%	0.74%	0.75%	3.19%	-0.12%	0.87%	-	-
Horiz. %	106.87%	105.52%	104.74%	103.96%	100.75%	100.87%	100.00%	-
Div Payout %	55.33%	56.00%	55.49%	55.28%	64.49%	63.13%	64.53%	-
YoY %	-1.20%	0.92%	0.38%	-14.28%	2.15%	-2.17%	-	-
Horiz. %	85.74%	86.78%	85.99%	85.67%	99.94%	97.83%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	12,601,224	12,583,170	12,565,117	12,547,064	12,077,677	12,077,677	12,041,571	3.06%
YoY %	0.14%	0.14%	0.14%	3.89%	0.00%	0.30%	-	-
Horiz. %	104.65%	104.50%	104.35%	104.20%	100.30%	100.30%	100.00%	-
NOSH	1,805,333	1,805,333	1,805,333	1,805,333	1,805,333	1,805,333	1,805,333	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	106.61%	103.92%	104.47%	104.70%	86.56%	88.40%	85.89%	-
YoY %	2.59%	-0.53%	-0.22%	20.96%	-2.08%	2.92%	-	-
Horiz. %	124.12%	120.99%	121.63%	121.90%	100.78%	102.92%	100.00%	-
ROE	9.22%	9.01%	9.04%	9.02%	7.78%	7.96%	7.74%	-
YoY %	2.33%	-0.33%	0.22%	15.94%	-2.26%	2.84%	-	-
Horiz. %	119.12%	116.41%	116.80%	116.54%	100.52%	102.84%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	74.56	74.98	74.67	74.24	74.23	73.99	74.20	0.32%
YoY %	-0.56%	0.42%	0.58%	0.01%	0.32%	-0.28%	-	-
Horiz. %	100.49%	101.05%	100.63%	100.05%	100.04%	99.72%	100.00%	-
EPS	64.38	62.80	62.91	62.68	52.07	53.26	51.65	15.77%
YoY %	2.52%	-0.17%	0.37%	20.38%	-2.23%	3.12%	-	-
Horiz. %	124.65%	121.59%	121.80%	121.36%	100.81%	103.12%	100.00%	-
DPS	35.62	35.17	34.91	34.65	33.58	33.62	33.33	4.51%
YoY %	1.28%	0.74%	0.75%	3.19%	-0.12%	0.87%	-	-
Horiz. %	106.87%	105.52%	104.74%	103.96%	100.75%	100.87%	100.00%	-
NAPS	6.98	6.97	6.96	6.95	6.69	6.69	6.67	3.06%
YoY %	0.14%	0.14%	0.14%	3.89%	0.00%	0.30%	-	-
Horiz. %	104.65%	104.50%	104.35%	104.20%	100.30%	100.30%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	74.56	74.98	74.67	74.24	74.23	73.99	74.20	0.32%
YoY %	-0.56%	0.42%	0.58%	0.01%	0.32%	-0.28%	-	-
Horiz. %	100.49%	101.05%	100.63%	100.05%	100.04%	99.72%	100.00%	-
EPS	64.38	62.80	62.91	62.68	52.07	53.26	51.65	15.77%
YoY %	2.52%	-0.17%	0.37%	20.38%	-2.23%	3.12%	-	-
Horiz. %	124.65%	121.59%	121.80%	121.36%	100.81%	103.12%	100.00%	-
DPS	35.62	35.17	34.91	34.65	33.58	33.62	33.33	4.51%
YoY %	1.28%	0.74%	0.75%	3.19%	-0.12%	0.87%	-	-
Horiz. %	106.87%	105.52%	104.74%	103.96%	100.75%	100.87%	100.00%	-
NAPS	6.98	6.97	6.96	6.95	6.69	6.69	6.67	3.06%
YoY %	0.14%	0.14%	0.14%	3.89%	0.00%	0.30%	-	-
Horiz. %	104.65%	104.50%	104.35%	104.20%	100.30%	100.30%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	7.72	7.48	7.16	7.06	7.00	6.96	6.99	-
P/RPS	10.35	9.98	9.59	9.51	9.43	9.41	9.42	6.45%
YoY %	3.71%	4.07%	0.84%	0.85%	0.21%	-0.11%	-	-
Horiz. %	109.87%	105.94%	101.80%	100.96%	100.11%	99.89%	100.00%	-
P/EPS	11.99	11.91	11.38	11.26	13.44	13.07	13.53	-7.71%
YoY %	0.67%	4.66%	1.07%	-16.22%	2.83%	-3.40%	-	-
Horiz. %	88.62%	88.03%	84.11%	83.22%	99.33%	96.60%	100.00%	-
EY	8.34	8.40	8.79	8.88	7.44	7.65	7.39	8.37%
YoY %	-0.71%	-4.44%	-1.01%	19.35%	-2.75%	3.52%	-	-
Horiz. %	112.86%	113.67%	118.94%	120.16%	100.68%	103.52%	100.00%	-
DY	4.61	4.70	4.88	4.91	4.80	4.83	4.77	-2.24%
YoY %	-1.91%	-3.69%	-0.61%	2.29%	-0.62%	1.26%	-	-
Horiz. %	96.65%	98.53%	102.31%	102.94%	100.63%	101.26%	100.00%	-
P/NAPS	1.11	1.07	1.03	1.02	1.05	1.04	1.05	3.76%
YoY %	3.74%	3.88%	0.98%	-2.86%	0.96%	-0.95%	-	-
Horiz. %	105.71%	101.90%	98.10%	97.14%	100.00%	99.05%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	03/11/16	02/08/16	06/05/16	21/01/16	11/11/15	07/08/15	05/05/15	-
Price	7.80	7.50	7.20	6.96	7.00	7.29	7.14	-
P/RPS	10.46	10.00	9.64	9.38	9.43	9.85	9.62	5.72%
YoY %	4.60%	3.73%	2.77%	-0.53%	-4.26%	2.39%	-	-
Horiz. %	108.73%	103.95%	100.21%	97.51%	98.02%	102.39%	100.00%	-
P/EPS	12.12	11.94	11.44	11.10	13.44	13.69	13.82	-8.35%
YoY %	1.51%	4.37%	3.06%	-17.41%	-1.83%	-0.94%	-	-
Horiz. %	87.70%	86.40%	82.78%	80.32%	97.25%	99.06%	100.00%	-
EY	8.25	8.37	8.74	9.01	7.44	7.31	7.23	9.17%
YoY %	-1.43%	-4.23%	-3.00%	21.10%	1.78%	1.11%	-	-
Horiz. %	114.11%	115.77%	120.89%	124.62%	102.90%	101.11%	100.00%	-
DY	4.57	4.69	4.85	4.98	4.80	4.61	4.67	-1.42%
YoY %	-2.56%	-3.30%	-2.61%	3.75%	4.12%	-1.28%	-	-
Horiz. %	97.86%	100.43%	103.85%	106.64%	102.78%	98.72%	100.00%	-
P/NAPS	1.12	1.08	1.03	1.00	1.05	1.09	1.07	3.08%
YoY %	3.70%	4.85%	3.00%	-4.76%	-3.67%	1.87%	-	-
Horiz. %	104.67%	100.93%	96.26%	93.46%	98.13%	101.87%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos