[KLCC] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

15-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 100.7%

YoY- -1.65%

Quarter Report

KLCCP Stapled Group Q2 FY2017 results (30 June 2017).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Cumulative Result
Revenue	621,839	704,539	690,113	674,176	669,322	655,900	673,696	-1.32%
YoY %	-11.74%	2.09%	2.36%	0.73%	2.05%	-2.64%	-	-
Horiz. %	92.30%	104.58%	102.44%	100.07%	99.35%	97.36%	100.00%	-
PBT	396,099	473,617	466,622	459,457	466,427	463,569	447,175	-1.99%
YoY %	-16.37%	1.50%	1.56%	-1.49%	0.62%	3.67%	-	-
Horiz. %	88.58%	105.91%	104.35%	102.75%	104.31%	103.67%	100.00%	-
Tax	-42,195	-53,291	-51,737	-51,172	-52,612	-53,302	-58,251	-5.22%
YoY %	20.82%	-3.00%	-1.10%	2.74%	1.29%	8.50%	-	-
Horiz. %	72.44%	91.49%	88.82%	87.85%	90.32%	91.50%	100.00%	-
NP	353,904	420,326	414,885	408,285	413,815	410,267	388,924	-1.55%
YoY %	-15.80%	1.31%	1.62%	-1.34%	0.86%	5.49%	-	-
Horiz. %	91.00%	108.07%	106.68%	104.98%	106.40%	105.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	317,340	364,334	359,819	354,683	360,617	358,370	334,858	-0.89%
YoY %	-12.90%	1.25%	1.45%	-1.65%	0.63%	7.02%	-	-
Horiz. %	94.77%	108.80%	107.45%	105.92%	107.69%	107.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.65%	11.25%	11.09%	11.14%	11.28%	11.50%	13.03%	-
YoY %	-5.33%	1.44%	-0.45%	-1.24%	-1.91%	-11.74%	-	-
Horiz. %	81.73%	86.34%	85.11%	85.50%	86.57%	88.26%	100.00%	-
Total Cost	267,935	284,213	275,228	265,891	255,507	245,633	284,772	-1.00%
YoY %	-5.73%	3.26%	3.51%	4.06%	4.02%	-13.74%	-	-
Horiz. %	94.09%	99.80%	96.65%	93.37%	89.72%	86.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,178,931	13,106,718	13,052,557	12,817,864	12,583,170	12,077,677	11,716,610	1.97%
YoY %	0.55%	0.41%	1.83%	1.87%	4.19%	3.08%	-	-
Horiz. %	112.48%	111.86%	111.40%	109.40%	107.40%	103.08%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	285,242	317,738	314,127	310,517	310,517	301,129	301,490	-0.91%
YoY %	-10.23%	1.15%	1.16%	0.00%	3.12%	-0.12%	-	-
Horiz. %	94.61%	105.39%	104.19%	102.99%	102.99%	99.88%	100.00%	-
Div Payout %	89.89%	87.21%	87.30%	87.55%	86.11%	84.03%	90.04%	-
YoY %	3.07%	-0.10%	-0.29%	1.67%	2.48%	-6.67%	-	-
Horiz. %	99.83%	96.86%	96.96%	97.23%	95.64%	93.33%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	13,178,931	13,106,718	13,052,557	12,817,864	12,583,170	12,077,677	11,716,610	1.97%
YoY %	0.55%	0.41%	1.83%	1.87%	4.19%	3.08%	-	-
Horiz. %	112.48%	111.86%	111.40%	109.40%	107.40%	103.08%	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%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	56.91%	59.66%	60.12%	60.56%	61.83%	62.55%	57.73%	-
YoY %	-4.61%	-0.77%	-0.73%	-2.05%	-1.15%	8.35%	-	-
Horiz. %	98.58%	103.34%	104.14%	104.90%	107.10%	108.35%	100.00%	-
ROE	2.41%	2.78%	2.76%	2.77%	2.87%	2.97%	2.86%	-
YoY %	-13.31%	0.72%	-0.36%	-3.48%	-3.37%	3.85%	-	-
Horiz. %	84.27%	97.20%	96.50%	96.85%	100.35%	103.85%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	34.44	39.03	38.23	37.34	37.07	36.33	37.32	-1.32%
YoY %	-11.76%	2.09%	2.38%	0.73%	2.04%	-2.65%	-	-
Horiz. %	92.28%	104.58%	102.44%	100.05%	99.33%	97.35%	100.00%	-
EPS	17.58	20.18	19.93	19.65	19.98	19.85	18.55	-0.89%
YoY %	-12.88%	1.25%	1.42%	-1.65%	0.65%	7.01%	-	-
Horiz. %	94.77%	108.79%	107.44%	105.93%	107.71%	107.01%	100.00%	-
DPS	15.80	17.60	17.40	17.20	17.20	16.68	16.70	-0.91%
YoY %	-10.23%	1.15%	1.16%	0.00%	3.12%	-0.12%	-	-
Horiz. %	94.61%	105.39%	104.19%	102.99%	102.99%	99.88%	100.00%	-
NAPS	7.30	7.26	7.23	7.10	6.97	6.69	6.49	1.97%
YoY %	0.55%	0.41%	1.83%	1.87%	4.19%	3.08%	-	-
Horiz. %	112.48%	111.86%	111.40%	109.40%	107.40%	103.08%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	34.44	39.03	38.23	37.34	37.07	36.33	37.32	-1.32%
YoY %	-11.76%	2.09%	2.38%	0.73%	2.04%	-2.65%	-	-
Horiz. %	92.28%	104.58%	102.44%	100.05%	99.33%	97.35%	100.00%	-
EPS	17.58	20.18	19.93	19.65	19.98	19.85	18.55	-0.89%
YoY %	-12.88%	1.25%	1.42%	-1.65%	0.65%	7.01%	-	-
Horiz. %	94.77%	108.79%	107.44%	105.93%	107.71%	107.01%	100.00%	-
DPS	15.80	17.60	17.40	17.20	17.20	16.68	16.70	-0.91%
YoY %	-10.23%	1.15%	1.16%	0.00%	3.12%	-0.12%	-	-
Horiz. %	94.61%	105.39%	104.19%	102.99%	102.99%	99.88%	100.00%	-
NAPS	7.30	7.26	7.23	7.10	6.97	6.69	6.49	1.97%
YoY %	0.55%	0.41%	1.83%	1.87%	4.19%	3.08%	-	-
Horiz. %	112.48%	111.86%	111.40%	109.40%	107.40%	103.08%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	7.96	7.77	8.00	7.99	7.48	6.96	6.53	-
P/RPS	23.11	19.91	20.93	21.40	20.18	19.16	17.50	4.73%
YoY %	16.07%	-4.87%	-2.20%	6.05%	5.32%	9.49%	-	-
Horiz. %	132.06%	113.77%	119.60%	122.29%	115.31%	109.49%	100.00%	-
P/EPS	45.28	38.50	40.14	40.67	37.45	35.06	35.21	4.27%
YoY %	17.61%	-4.09%	-1.30%	8.60%	6.82%	-0.43%	-	-
Horiz. %	128.60%	109.34%	114.00%	115.51%	106.36%	99.57%	100.00%	-
EY	2.21	2.60	2.49	2.46	2.67	2.85	2.84	-4.09%
YoY %	-15.00%	4.42%	1.22%	-7.87%	-6.32%	0.35%	-	-
Horiz. %	77.82%	91.55%	87.68%	86.62%	94.01%	100.35%	100.00%	-
DY	1.98	2.27	2.18	2.15	2.30	2.40	2.56	-4.18%
YoY %	-12.78%	4.13%	1.40%	-6.52%	-4.17%	-6.25%	-	-
Horiz. %	77.34%	88.67%	85.16%	83.98%	89.84%	93.75%	100.00%	-
P/NAPS	1.09	1.07	1.11	1.13	1.07	1.04	1.01	1.27%
YoY %	1.87%	-3.60%	-1.77%	5.61%	2.88%	2.97%	-	-
Horiz. %	107.92%	105.94%	109.90%	111.88%	105.94%	102.97%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	05/08/20	20/08/19	15/08/18	15/08/17	02/08/16	07/08/15	11/08/14	-
Price	7.78	7.87	7.62	7.92	7.50	7.29	6.40	-
P/RPS	22.59	20.17	19.93	21.21	20.23	20.07	17.15	4.69%
YoY %	12.00%	1.20%	-6.03%	4.84%	0.80%	17.03%	-	-
Horiz. %	131.72%	117.61%	116.21%	123.67%	117.96%	117.03%	100.00%	-
P/EPS	44.26	39.00	38.23	40.31	37.55	36.72	34.50	4.23%
YoY %	13.49%	2.01%	-5.16%	7.35%	2.26%	6.43%	-	-
Horiz. %	128.29%	113.04%	110.81%	116.84%	108.84%	106.43%	100.00%	-
EY	2.26	2.56	2.62	2.48	2.66	2.72	2.90	-4.06%
YoY %	-11.72%	-2.29%	5.65%	-6.77%	-2.21%	-6.21%	-	-
Horiz. %	77.93%	88.28%	90.34%	85.52%	91.72%	93.79%	100.00%	-
DY	2.03	2.24	2.28	2.17	2.29	2.29	2.61	-4.09%
YoY %	-9.38%	-1.75%	5.07%	-5.24%	0.00%	-12.26%	-	-
Horiz. %	77.78%	85.82%	87.36%	83.14%	87.74%	87.74%	100.00%	-
P/NAPS	1.07	1.08	1.05	1.12	1.08	1.09	0.99	1.30%
YoY %	-0.93%	2.86%	-6.25%	3.70%	-0.92%	10.10%	-	-
Horiz. %	108.08%	109.09%	106.06%	113.13%	109.09%	110.10%	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