[KLCC] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

11-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- -0.14%

YoY- 0.83%

Quarter Report

KLCCP Stapled Group Q3 FY2019 results (30 Sep 2019).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Annualized Quarter Result
Revenue	1,394,660	1,097,180	1,245,924	1,410,746	1,386,124	1,352,905	1,331,809	0.77%
YoY %	27.11%	-11.94%	-11.68%	1.78%	2.46%	1.58%	-	-
Horiz. %	104.72%	82.38%	93.55%	105.93%	104.08%	101.58%	100.00%	-
PBT	879,044	669,088	788,733	945,137	934,850	923,353	928,732	-0.91%
YoY %	31.38%	-15.17%	-16.55%	1.10%	1.25%	-0.58%	-	-
Horiz. %	94.65%	72.04%	84.93%	101.77%	100.66%	99.42%	100.00%	-
Tax	-112,489	-61,149	-84,322	-104,477	-101,737	-105,500	-104,441	1.24%
YoY %	-83.96%	27.48%	19.29%	-2.69%	3.57%	-1.01%	-	-
Horiz. %	107.71%	58.55%	80.74%	100.03%	97.41%	101.01%	100.00%	-
NP	766,554	607,938	704,410	840,660	833,113	817,853	824,290	-1.20%
YoY %	26.09%	-13.70%	-16.21%	0.91%	1.87%	-0.78%	-	-
Horiz. %	93.00%	73.75%	85.46%	101.99%	101.07%	99.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	670,929	567,366	632,004	727,652	721,670	709,845	718,457	-1.13%
YoY %	18.25%	-10.23%	-13.14%	0.83%	1.67%	-1.20%	-	-
Horiz. %	93.38%	78.97%	87.97%	101.28%	100.45%	98.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.80%	9.14%	10.69%	11.05%	10.88%	11.43%	11.25%	-
YoY %	40.04%	-14.50%	-3.26%	1.56%	-4.81%	1.60%	-	-
Horiz. %	113.78%	81.24%	95.02%	98.22%	96.71%	101.60%	100.00%	-
Total Cost	628,105	489,241	541,513	570,086	553,010	535,052	507,518	3.61%
YoY %	28.38%	-9.65%	-5.01%	3.09%	3.36%	5.43%	-	-
Horiz. %	123.76%	96.40%	106.70%	112.33%	108.96%	105.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,998,397	13,070,611	13,196,984	13,124,771	13,070,610	12,835,917	12,601,224	0.51%
YoY %	-0.55%	-0.96%	0.55%	0.41%	1.83%	1.86%	-	-
Horiz. %	103.15%	103.72%	104.73%	104.15%	103.72%	101.86%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	577,706	505,493	560,856	635,477	628,255	621,034	621,034	-1.19%
YoY %	14.29%	-9.87%	-11.74%	1.15%	1.16%	0.00%	-	-
Horiz. %	93.02%	81.40%	90.31%	102.33%	101.16%	100.00%	100.00%	-
Div Payout %	86.11%	89.09%	88.74%	87.33%	87.06%	87.49%	86.44%	-
YoY %	-3.34%	0.39%	1.61%	0.31%	-0.49%	1.21%	-	-
Horiz. %	99.62%	103.07%	102.66%	101.03%	100.72%	101.21%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	12,998,397	13,070,611	13,196,984	13,124,771	13,070,610	12,835,917	12,601,224	0.51%
YoY %	-0.55%	-0.96%	0.55%	0.41%	1.83%	1.86%	-	-
Horiz. %	103.15%	103.72%	104.73%	104.15%	103.72%	101.86%	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%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	54.96%	55.41%	56.54%	59.59%	60.10%	60.45%	61.89%	-
YoY %	-0.81%	-2.00%	-5.12%	-0.85%	-0.58%	-2.33%	-	-
Horiz. %	88.80%	89.53%	91.36%	96.28%	97.11%	97.67%	100.00%	-
ROE	5.16%	4.34%	4.79%	5.54%	5.52%	5.53%	5.70%	-
YoY %	18.89%	-9.39%	-13.54%	0.36%	-0.18%	-2.98%	-	-
Horiz. %	90.53%	76.14%	84.04%	97.19%	96.84%	97.02%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	77.25	60.77	69.01	78.14	76.78	74.94	73.77	0.77%
YoY %	27.12%	-11.94%	-11.68%	1.77%	2.46%	1.59%	-	-
Horiz. %	104.72%	82.38%	93.55%	105.92%	104.08%	101.59%	100.00%	-
EPS	37.16	31.43	35.01	40.31	39.97	39.32	39.80	-1.13%
YoY %	18.23%	-10.23%	-13.15%	0.85%	1.65%	-1.21%	-	-
Horiz. %	93.37%	78.97%	87.96%	101.28%	100.43%	98.79%	100.00%	-
DPS	32.00	28.00	31.07	35.20	34.80	34.40	34.40	-1.19%
YoY %	14.29%	-9.88%	-11.73%	1.15%	1.16%	0.00%	-	-
Horiz. %	93.02%	81.40%	90.32%	102.33%	101.16%	100.00%	100.00%	-
NAPS	7.20	7.24	7.31	7.27	7.24	7.11	6.98	0.51%
YoY %	-0.55%	-0.96%	0.55%	0.41%	1.83%	1.86%	-	-
Horiz. %	103.15%	103.72%	104.73%	104.15%	103.72%	101.86%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	77.25	60.77	69.01	78.14	76.78	74.94	73.77	0.77%
YoY %	27.12%	-11.94%	-11.68%	1.77%	2.46%	1.59%	-	-
Horiz. %	104.72%	82.38%	93.55%	105.92%	104.08%	101.59%	100.00%	-
EPS	37.16	31.43	35.01	40.31	39.97	39.32	39.80	-1.13%
YoY %	18.23%	-10.23%	-13.15%	0.85%	1.65%	-1.21%	-	-
Horiz. %	93.37%	78.97%	87.96%	101.28%	100.43%	98.79%	100.00%	-
DPS	32.00	28.00	31.07	35.20	34.80	34.40	34.40	-1.19%
YoY %	14.29%	-9.88%	-11.73%	1.15%	1.16%	0.00%	-	-
Horiz. %	93.02%	81.40%	90.32%	102.33%	101.16%	100.00%	100.00%	-
NAPS	7.20	7.24	7.31	7.27	7.24	7.11	6.98	0.51%
YoY %	-0.55%	-0.96%	0.55%	0.41%	1.83%	1.86%	-	-
Horiz. %	103.15%	103.72%	104.73%	104.15%	103.72%	101.86%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	6.59	6.49	7.72	8.07	7.60	8.00	7.72	-
P/RPS	8.53	10.68	11.19	10.33	9.90	10.68	10.46	-3.34%
YoY %	-20.13%	-4.56%	8.33%	4.34%	-7.30%	2.10%	-	-
Horiz. %	81.55%	102.10%	106.98%	98.76%	94.65%	102.10%	100.00%	-
P/EPS	17.73	20.65	22.05	20.02	19.01	20.35	19.40	-1.48%
YoY %	-14.14%	-6.35%	10.14%	5.31%	-6.58%	4.90%	-	-
Horiz. %	91.39%	106.44%	113.66%	103.20%	97.99%	104.90%	100.00%	-
EY	5.64	4.84	4.53	4.99	5.26	4.91	5.15	1.52%
YoY %	16.53%	6.84%	-9.22%	-5.13%	7.13%	-4.66%	-	-
Horiz. %	109.51%	93.98%	87.96%	96.89%	102.14%	95.34%	100.00%	-
DY	4.86	4.31	4.02	4.36	4.58	4.30	4.46	1.44%
YoY %	12.76%	7.21%	-7.80%	-4.80%	6.51%	-3.59%	-	-
Horiz. %	108.97%	96.64%	90.13%	97.76%	102.69%	96.41%	100.00%	-
P/NAPS	0.92	0.90	1.06	1.11	1.05	1.13	1.11	-3.07%
YoY %	2.22%	-15.09%	-4.50%	5.71%	-7.08%	1.80%	-	-
Horiz. %	82.88%	81.08%	95.50%	100.00%	94.59%	101.80%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	10/11/22	08/11/21	10/11/20	11/11/19	13/11/18	13/11/17	03/11/16	-
Price	6.80	6.75	7.72	7.99	7.66	7.77	7.80	-
P/RPS	8.80	11.11	11.19	10.22	9.98	10.37	10.57	-3.00%
YoY %	-20.79%	-0.71%	9.49%	2.40%	-3.76%	-1.89%	-	-
Horiz. %	83.25%	105.11%	105.87%	96.69%	94.42%	98.11%	100.00%	-
P/EPS	18.30	21.48	22.05	19.82	19.16	19.76	19.60	-1.13%
YoY %	-14.80%	-2.59%	11.25%	3.44%	-3.04%	0.82%	-	-
Horiz. %	93.37%	109.59%	112.50%	101.12%	97.76%	100.82%	100.00%	-
EY	5.47	4.66	4.53	5.04	5.22	5.06	5.10	1.17%
YoY %	17.38%	2.87%	-10.12%	-3.45%	3.16%	-0.78%	-	-
Horiz. %	107.25%	91.37%	88.82%	98.82%	102.35%	99.22%	100.00%	-
DY	4.71	4.15	4.02	4.41	4.54	4.43	4.41	1.10%
YoY %	13.49%	3.23%	-8.84%	-2.86%	2.48%	0.45%	-	-
Horiz. %	106.80%	94.10%	91.16%	100.00%	102.95%	100.45%	100.00%	-
P/NAPS	0.94	0.93	1.06	1.10	1.06	1.09	1.12	-2.87%
YoY %	1.08%	-12.26%	-3.64%	3.77%	-2.75%	-2.68%	-	-
Horiz. %	83.93%	83.04%	94.64%	98.21%	94.64%	97.32%	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