[KLCC] QoQ TTM Result on 31-Mar-2021 [#1]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

04-May-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Mar-2021 [#1]

Profit Trend

QoQ- -7.12%

YoY- -48.74%

Quarter Report

KLCCP Stapled Group Q1 FY2021 results (31 Mar 2021).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
TTM Result
Revenue	1,171,056	1,127,592	1,179,851	1,166,930	1,239,150	1,299,404	1,340,321	-8.58%
YoY %	3.85%	-4.43%	1.11%	-5.83%	-4.64%	-3.05%	-	-
Horiz. %	87.37%	84.13%	88.03%	87.06%	92.45%	96.95%	100.00%	-
PBT	565,797	457,101	498,494	490,243	546,835	954,018	993,803	-31.23%
YoY %	23.78%	-8.30%	1.68%	-10.35%	-42.68%	-4.00%	-	-
Horiz. %	56.93%	46.00%	50.16%	49.33%	55.02%	96.00%	100.00%	-
Tax	-31,768	-54,740	-63,293	-61,274	-72,120	-110,534	-114,554	-57.37%
YoY %	41.97%	13.51%	-3.30%	15.04%	34.75%	3.51%	-	-
Horiz. %	27.73%	47.79%	55.25%	53.49%	62.96%	96.49%	100.00%	-
NP	534,029	402,361	435,201	428,969	474,715	843,484	879,249	-28.21%
YoY %	32.72%	-7.55%	1.45%	-9.64%	-43.72%	-4.07%	-	-
Horiz. %	60.74%	45.76%	49.50%	48.79%	53.99%	95.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	495,852	383,688	404,965	401,411	432,166	718,415	743,157	-23.58%
YoY %	29.23%	-5.25%	0.89%	-7.12%	-39.84%	-3.33%	-	-
Horiz. %	66.72%	51.63%	54.49%	54.01%	58.15%	96.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.61%	11.98%	12.70%	12.50%	13.19%	11.59%	11.53%	-
YoY %	-53.17%	-5.67%	1.60%	-5.23%	13.81%	0.52%	-	-
Horiz. %	48.66%	103.90%	110.15%	108.41%	114.40%	100.52%	100.00%	-
Total Cost	637,027	725,231	744,650	737,961	764,435	455,920	461,072	23.97%
YoY %	-12.16%	-2.61%	0.91%	-3.46%	67.67%	-1.12%	-	-
Horiz. %	138.16%	157.29%	161.50%	160.05%	165.80%	98.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,016,451	13,070,611	13,052,558	13,034,504	13,016,451	13,196,984	13,178,931	-0.82%
YoY %	-0.41%	0.14%	0.14%	0.14%	-1.37%	0.14%	-	-
Horiz. %	98.77%	99.18%	99.04%	98.90%	98.77%	100.14%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	606,591	500,077	509,103	518,130	541,599	630,061	653,530	-4.83%
YoY %	21.30%	-1.77%	-1.74%	-4.33%	-14.04%	-3.59%	-	-
Horiz. %	92.82%	76.52%	77.90%	79.28%	82.87%	96.41%	100.00%	-
Div Payout %	122.33%	130.33%	125.72%	129.08%	125.32%	87.70%	87.94%	-
YoY %	-6.14%	3.67%	-2.60%	3.00%	42.90%	-0.27%	-	-
Horiz. %	139.11%	148.20%	142.96%	146.78%	142.51%	99.73%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	13,016,451	13,070,611	13,052,558	13,034,504	13,016,451	13,196,984	13,178,931	-0.82%
YoY %	-0.41%	0.14%	0.14%	0.14%	-1.37%	0.14%	-	-
Horiz. %	98.77%	99.18%	99.04%	98.90%	98.77%	100.14%	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%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	45.60%	35.68%	36.89%	36.76%	38.31%	64.91%	65.60%	-
YoY %	27.80%	-3.28%	0.35%	-4.05%	-40.98%	-1.05%	-	-
Horiz. %	69.51%	54.39%	56.23%	56.04%	58.40%	98.95%	100.00%	-
ROE	3.81%	2.94%	3.10%	3.08%	3.32%	5.44%	5.64%	-
YoY %	29.59%	-5.16%	0.65%	-7.23%	-38.97%	-3.55%	-	-
Horiz. %	67.55%	52.13%	54.96%	54.61%	58.87%	96.45%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	64.87	62.46	65.35	64.64	68.64	71.98	74.24	-8.57%
YoY %	3.86%	-4.42%	1.10%	-5.83%	-4.64%	-3.04%	-	-
Horiz. %	87.38%	84.13%	88.03%	87.07%	92.46%	96.96%	100.00%	-
EPS	27.47	21.25	22.43	22.23	23.94	39.79	41.16	-23.57%
YoY %	29.27%	-5.26%	0.90%	-7.14%	-39.83%	-3.33%	-	-
Horiz. %	66.74%	51.63%	54.49%	54.01%	58.16%	96.67%	100.00%	-
DPS	33.60	27.70	28.20	28.70	30.00	34.90	36.20	-4.83%
YoY %	21.30%	-1.77%	-1.74%	-4.33%	-14.04%	-3.59%	-	-
Horiz. %	92.82%	76.52%	77.90%	79.28%	82.87%	96.41%	100.00%	-
NAPS	7.21	7.24	7.23	7.22	7.21	7.31	7.30	-0.82%
YoY %	-0.41%	0.14%	0.14%	0.14%	-1.37%	0.14%	-	-
Horiz. %	98.77%	99.18%	99.04%	98.90%	98.77%	100.14%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	64.87	62.46	65.35	64.64	68.64	71.98	74.24	-8.57%
YoY %	3.86%	-4.42%	1.10%	-5.83%	-4.64%	-3.04%	-	-
Horiz. %	87.38%	84.13%	88.03%	87.07%	92.46%	96.96%	100.00%	-
EPS	27.47	21.25	22.43	22.23	23.94	39.79	41.16	-23.57%
YoY %	29.27%	-5.26%	0.90%	-7.14%	-39.83%	-3.33%	-	-
Horiz. %	66.74%	51.63%	54.49%	54.01%	58.16%	96.67%	100.00%	-
DPS	33.60	27.70	28.20	28.70	30.00	34.90	36.20	-4.83%
YoY %	21.30%	-1.77%	-1.74%	-4.33%	-14.04%	-3.59%	-	-
Horiz. %	92.82%	76.52%	77.90%	79.28%	82.87%	96.41%	100.00%	-
NAPS	7.21	7.24	7.23	7.22	7.21	7.31	7.30	-0.82%
YoY %	-0.41%	0.14%	0.14%	0.14%	-1.37%	0.14%	-	-
Horiz. %	98.77%	99.18%	99.04%	98.90%	98.77%	100.14%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	6.55	6.49	6.67	6.98	7.08	7.72	7.96	-
P/RPS	10.10	10.39	10.21	10.80	10.31	10.73	10.72	-3.88%
YoY %	-2.79%	1.76%	-5.46%	4.75%	-3.91%	0.09%	-	-
Horiz. %	94.22%	96.92%	95.24%	100.75%	96.18%	100.09%	100.00%	-
P/EPS	23.85	30.54	29.73	31.39	29.58	19.40	19.34	14.95%
YoY %	-21.91%	2.72%	-5.29%	6.12%	52.47%	0.31%	-	-
Horiz. %	123.32%	157.91%	153.72%	162.31%	152.95%	100.31%	100.00%	-
EY	4.19	3.27	3.36	3.19	3.38	5.15	5.17	-13.04%
YoY %	28.13%	-2.68%	5.33%	-5.62%	-34.37%	-0.39%	-	-
Horiz. %	81.04%	63.25%	64.99%	61.70%	65.38%	99.61%	100.00%	-
DY	5.13	4.27	4.23	4.11	4.24	4.52	4.55	8.30%
YoY %	20.14%	0.95%	2.92%	-3.07%	-6.19%	-0.66%	-	-
Horiz. %	112.75%	93.85%	92.97%	90.33%	93.19%	99.34%	100.00%	-
P/NAPS	0.91	0.90	0.92	0.97	0.98	1.06	1.09	-11.30%
YoY %	1.11%	-2.17%	-5.15%	-1.02%	-7.55%	-2.75%	-	-
Horiz. %	83.49%	82.57%	84.40%	88.99%	89.91%	97.25%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	28/01/22	08/11/21	17/08/21	04/05/21	27/01/21	10/11/20	05/08/20	-
Price	6.37	6.75	6.65	6.90	7.03	7.72	7.78	-
P/RPS	9.82	10.81	10.18	10.67	10.24	10.73	10.48	-4.23%
YoY %	-9.16%	6.19%	-4.59%	4.20%	-4.57%	2.39%	-	-
Horiz. %	93.70%	103.15%	97.14%	101.81%	97.71%	102.39%	100.00%	-
P/EPS	23.19	31.76	29.65	31.03	29.37	19.40	18.90	14.56%
YoY %	-26.98%	7.12%	-4.45%	5.65%	51.39%	2.65%	-	-
Horiz. %	122.70%	168.04%	156.88%	164.18%	155.40%	102.65%	100.00%	-
EY	4.31	3.15	3.37	3.22	3.41	5.15	5.29	-12.73%
YoY %	36.83%	-6.53%	4.66%	-5.57%	-33.79%	-2.65%	-	-
Horiz. %	81.47%	59.55%	63.71%	60.87%	64.46%	97.35%	100.00%	-
DY	5.27	4.10	4.24	4.16	4.27	4.52	4.65	8.67%
YoY %	28.54%	-3.30%	1.92%	-2.58%	-5.53%	-2.80%	-	-
Horiz. %	113.33%	88.17%	91.18%	89.46%	91.83%	97.20%	100.00%	-
P/NAPS	0.88	0.93	0.92	0.96	0.98	1.06	1.07	-12.18%
YoY %	-5.38%	1.09%	-4.17%	-2.04%	-7.55%	-0.93%	-	-
Horiz. %	82.24%	86.92%	85.98%	89.72%	91.59%	99.07%	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