[KLCC] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

05-May-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -10.46%

YoY- -3.85%

Quarter Report

Announcement_KLCCP Stapled Group Q1 FY2020 results (31 Mar 2020).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Annualized Quarter Result
Revenue	1,522,976	1,286,848	1,129,496	1,418,376	1,413,784	1,380,448	1,346,628	2.07%
YoY %	18.35%	13.93%	-20.37%	0.32%	2.41%	2.51%	-	-
Horiz. %	113.10%	95.56%	83.88%	105.33%	104.99%	102.51%	100.00%	-
PBT	947,064	809,876	702,700	929,068	958,380	935,548	917,520	0.52%
YoY %	16.94%	15.25%	-24.37%	-3.06%	2.44%	1.96%	-	-
Horiz. %	103.22%	88.27%	76.59%	101.26%	104.45%	101.96%	100.00%	-
Tax	-112,652	-87,016	-67,256	-110,640	-107,860	-100,860	-103,772	1.37%
YoY %	-29.46%	-29.38%	39.21%	-2.58%	-6.94%	2.81%	-	-
Horiz. %	108.56%	83.85%	64.81%	106.62%	103.94%	97.19%	100.00%	-
NP	834,412	722,860	635,444	818,428	850,520	834,688	813,748	0.41%
YoY %	15.43%	13.76%	-22.36%	-3.77%	1.90%	2.57%	-	-
Horiz. %	102.54%	88.83%	78.09%	100.58%	104.52%	102.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	722,244	645,744	584,500	707,520	735,832	722,684	706,900	0.35%
YoY %	11.85%	10.48%	-17.39%	-3.85%	1.82%	2.23%	-	-
Horiz. %	102.17%	91.35%	82.68%	100.09%	104.09%	102.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.89%	10.74%	9.57%	11.91%	11.25%	10.78%	11.31%	-
YoY %	10.71%	12.23%	-19.65%	5.87%	4.36%	-4.69%	-	-
Horiz. %	105.13%	94.96%	84.62%	105.31%	99.47%	95.31%	100.00%	-
Total Cost	688,564	563,988	494,052	599,948	563,264	545,760	532,880	4.36%
YoY %	22.09%	14.16%	-17.65%	6.51%	3.21%	2.42%	-	-
Horiz. %	129.22%	105.84%	92.71%	112.59%	105.70%	102.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,052,558	12,944,238	13,034,504	13,178,931	13,088,664	13,016,450	12,799,811	0.32%
YoY %	0.84%	-0.69%	-1.10%	0.69%	0.55%	1.69%	-	-
Horiz. %	101.97%	101.13%	101.83%	102.96%	102.26%	101.69%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	613,813	577,706	505,493	599,370	635,477	628,255	621,034	-0.19%
YoY %	6.25%	14.29%	-15.66%	-5.68%	1.15%	1.16%	-	-
Horiz. %	98.84%	93.02%	81.40%	96.51%	102.33%	101.16%	100.00%	-
Div Payout %	84.99%	89.46%	86.48%	84.71%	86.36%	86.93%	87.85%	-
YoY %	-5.00%	3.45%	2.09%	-1.91%	-0.66%	-1.05%	-	-
Horiz. %	96.74%	101.83%	98.44%	96.43%	98.30%	98.95%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	13,052,558	12,944,238	13,034,504	13,178,931	13,088,664	13,016,450	12,799,811	0.32%
YoY %	0.84%	-0.69%	-1.10%	0.69%	0.55%	1.69%	-	-
Horiz. %	101.97%	101.13%	101.83%	102.96%	102.26%	101.69%	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%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	54.79%	56.17%	56.26%	57.70%	60.16%	60.47%	60.43%	-
YoY %	-2.46%	-0.16%	-2.50%	-4.09%	-0.51%	0.07%	-	-
Horiz. %	90.67%	92.95%	93.10%	95.48%	99.55%	100.07%	100.00%	-
ROE	5.53%	4.99%	4.48%	5.37%	5.62%	5.55%	5.52%	-
YoY %	10.82%	11.38%	-16.57%	-4.45%	1.26%	0.54%	-	-
Horiz. %	100.18%	90.40%	81.16%	97.28%	101.81%	100.54%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	84.36	71.28	62.56	78.57	78.31	76.47	74.59	2.07%
YoY %	18.35%	13.94%	-20.38%	0.33%	2.41%	2.52%	-	-
Horiz. %	113.10%	95.56%	83.87%	105.34%	104.99%	102.52%	100.00%	-
EPS	40.00	35.76	32.36	39.20	40.76	40.04	39.16	0.35%
YoY %	11.86%	10.51%	-17.45%	-3.83%	1.80%	2.25%	-	-
Horiz. %	102.15%	91.32%	82.64%	100.10%	104.09%	102.25%	100.00%	-
DPS	34.00	32.00	28.00	33.20	35.20	34.80	34.40	-0.19%
YoY %	6.25%	14.29%	-15.66%	-5.68%	1.15%	1.16%	-	-
Horiz. %	98.84%	93.02%	81.40%	96.51%	102.33%	101.16%	100.00%	-
NAPS	7.23	7.17	7.22	7.30	7.25	7.21	7.09	0.32%
YoY %	0.84%	-0.69%	-1.10%	0.69%	0.55%	1.69%	-	-
Horiz. %	101.97%	101.13%	101.83%	102.96%	102.26%	101.69%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	84.36	71.28	62.56	78.57	78.31	76.47	74.59	2.07%
YoY %	18.35%	13.94%	-20.38%	0.33%	2.41%	2.52%	-	-
Horiz. %	113.10%	95.56%	83.87%	105.34%	104.99%	102.52%	100.00%	-
EPS	40.00	35.76	32.36	39.20	40.76	40.03	39.16	0.35%
YoY %	11.86%	10.51%	-17.45%	-3.83%	1.82%	2.22%	-	-
Horiz. %	102.15%	91.32%	82.64%	100.10%	104.09%	102.22%	100.00%	-
DPS	34.00	32.00	28.00	33.20	35.20	34.80	34.40	-0.19%
YoY %	6.25%	14.29%	-15.66%	-5.68%	1.15%	1.16%	-	-
Horiz. %	98.84%	93.02%	81.40%	96.51%	102.33%	101.16%	100.00%	-
NAPS	7.23	7.17	7.22	7.30	7.25	7.21	7.09	0.32%
YoY %	0.84%	-0.69%	-1.10%	0.69%	0.55%	1.69%	-	-
Horiz. %	101.97%	101.13%	101.83%	102.96%	102.26%	101.69%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	6.85	6.56	6.98	7.79	7.76	7.17	7.93	-
P/RPS	8.12	9.20	11.16	9.92	9.91	9.38	10.63	-4.38%
YoY %	-11.74%	-17.56%	12.50%	0.10%	5.65%	-11.76%	-	-
Horiz. %	76.39%	86.55%	104.99%	93.32%	93.23%	88.24%	100.00%	-
P/EPS	17.12	18.34	21.56	19.88	19.04	17.91	20.25	-2.75%
YoY %	-6.65%	-14.94%	8.45%	4.41%	6.31%	-11.56%	-	-
Horiz. %	84.54%	90.57%	106.47%	98.17%	94.02%	88.44%	100.00%	-
EY	5.84	5.45	4.64	5.03	5.25	5.58	4.94	2.82%
YoY %	7.16%	17.46%	-7.75%	-4.19%	-5.91%	12.96%	-	-
Horiz. %	118.22%	110.32%	93.93%	101.82%	106.28%	112.96%	100.00%	-
DY	4.96	4.88	4.01	4.26	4.54	4.85	4.34	2.24%
YoY %	1.64%	21.70%	-5.87%	-6.17%	-6.39%	11.75%	-	-
Horiz. %	114.29%	112.44%	92.40%	98.16%	104.61%	111.75%	100.00%	-
P/NAPS	0.95	0.91	0.97	1.07	1.07	0.99	1.12	-2.70%
YoY %	4.40%	-6.19%	-9.35%	0.00%	8.08%	-11.61%	-	-
Horiz. %	84.82%	81.25%	86.61%	95.54%	95.54%	88.39%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/05/23	24/05/22	04/05/21	05/05/20	07/05/19	16/05/18	22/05/17	-
Price	6.96	6.78	6.90	7.83	7.86	7.82	7.87	-
P/RPS	8.25	9.51	11.03	9.97	10.04	10.23	10.55	-4.01%
YoY %	-13.25%	-13.78%	10.63%	-0.70%	-1.86%	-3.03%	-	-
Horiz. %	78.20%	90.14%	104.55%	94.50%	95.17%	96.97%	100.00%	-
P/EPS	17.40	18.96	21.31	19.98	19.28	19.54	20.10	-2.37%
YoY %	-8.23%	-11.03%	6.66%	3.63%	-1.33%	-2.79%	-	-
Horiz. %	86.57%	94.33%	106.02%	99.40%	95.92%	97.21%	100.00%	-
EY	5.75	5.28	4.69	5.01	5.19	5.12	4.98	2.42%
YoY %	8.90%	12.58%	-6.39%	-3.47%	1.37%	2.81%	-	-
Horiz. %	115.46%	106.02%	94.18%	100.60%	104.22%	102.81%	100.00%	-
DY	4.89	4.72	4.06	4.24	4.48	4.45	4.37	1.89%
YoY %	3.60%	16.26%	-4.25%	-5.36%	0.67%	1.83%	-	-
Horiz. %	111.90%	108.01%	92.91%	97.03%	102.52%	101.83%	100.00%	-
P/NAPS	0.96	0.95	0.96	1.07	1.08	1.08	1.11	-2.38%
YoY %	1.05%	-1.04%	-10.28%	-0.93%	0.00%	-2.70%	-	-
Horiz. %	86.49%	85.59%	86.49%	96.40%	97.30%	97.30%	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