[KLCC] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

09-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 102.32%

YoY- 12.57%

Quarter Report

KLCCP Stapled Group Q2 FY2022 results (30 June 2022).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Cumulative Result
Revenue	822,146	775,377	672,018	562,540	621,839	704,539	690,113	2.95%
YoY %	6.03%	15.38%	19.46%	-9.54%	-11.74%	2.09%	-	-
Horiz. %	119.13%	112.36%	97.38%	81.51%	90.11%	102.09%	100.00%	-
PBT	483,586	473,180	421,720	347,758	396,099	473,617	466,622	0.59%
YoY %	2.20%	12.20%	21.27%	-12.20%	-16.37%	1.50%	-	-
Horiz. %	103.64%	101.41%	90.38%	74.53%	84.89%	101.50%	100.00%	-
Tax	-65,056	-56,486	-52,823	-33,368	-42,195	-53,291	-51,737	3.88%
YoY %	-15.17%	-6.93%	-58.30%	20.92%	20.82%	-3.00%	-	-
Horiz. %	125.74%	109.18%	102.10%	64.50%	81.56%	103.00%	100.00%	-
NP	418,530	416,694	368,897	314,390	353,904	420,326	414,885	0.14%
YoY %	0.44%	12.96%	17.34%	-11.17%	-15.80%	1.31%	-	-
Horiz. %	100.88%	100.44%	88.92%	75.78%	85.30%	101.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	379,093	361,365	326,611	290,139	317,340	364,334	359,819	0.87%
YoY %	4.91%	10.64%	12.57%	-8.57%	-12.90%	1.25%	-	-
Horiz. %	105.36%	100.43%	90.77%	80.63%	88.19%	101.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.45%	11.94%	12.53%	9.60%	10.65%	11.25%	11.09%	-
YoY %	12.65%	-4.71%	30.52%	-9.86%	-5.33%	1.44%	-	-
Horiz. %	121.28%	107.66%	112.98%	86.56%	96.03%	101.44%	100.00%	-
Total Cost	403,616	358,683	303,121	248,150	267,935	284,213	275,228	6.58%
YoY %	12.53%	18.33%	22.15%	-7.38%	-5.73%	3.26%	-	-
Horiz. %	146.65%	130.32%	110.13%	90.16%	97.35%	103.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,359,464	13,088,664	12,962,291	13,052,558	13,178,931	13,106,718	13,052,557	0.38%
YoY %	2.07%	0.97%	-0.69%	-0.96%	0.55%	0.41%	-	-
Horiz. %	102.35%	100.28%	99.31%	100.00%	100.97%	100.41%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	328,570	312,322	288,853	252,746	285,242	317,738	314,127	0.75%
YoY %	5.20%	8.12%	14.29%	-11.39%	-10.23%	1.15%	-	-
Horiz. %	104.60%	99.43%	91.95%	80.46%	90.80%	101.15%	100.00%	-
Div Payout %	86.67%	86.43%	88.44%	87.11%	89.89%	87.21%	87.30%	-
YoY %	0.28%	-2.27%	1.53%	-3.09%	3.07%	-0.10%	-	-
Horiz. %	99.28%	99.00%	101.31%	99.78%	102.97%	99.90%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	13,359,464	13,088,664	12,962,291	13,052,558	13,178,931	13,106,718	13,052,557	0.38%
YoY %	2.07%	0.97%	-0.69%	-0.96%	0.55%	0.41%	-	-
Horiz. %	102.35%	100.28%	99.31%	100.00%	100.97%	100.41%	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%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	50.91%	53.74%	54.89%	55.89%	56.91%	59.66%	60.12%	-
YoY %	-5.27%	-2.10%	-1.79%	-1.79%	-4.61%	-0.77%	-	-
Horiz. %	84.68%	89.39%	91.30%	92.96%	94.66%	99.23%	100.00%	-
ROE	2.84%	2.76%	2.52%	2.22%	2.41%	2.78%	2.76%	-
YoY %	2.90%	9.52%	13.51%	-7.88%	-13.31%	0.72%	-	-
Horiz. %	102.90%	100.00%	91.30%	80.43%	87.32%	100.72%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	45.54	42.95	37.22	31.16	34.44	39.03	38.23	2.95%
YoY %	6.03%	15.39%	19.45%	-9.52%	-11.76%	2.09%	-	-
Horiz. %	119.12%	112.35%	97.36%	81.51%	90.09%	102.09%	100.00%	-
EPS	21.00	20.02	18.09	16.07	17.58	20.18	19.93	0.87%
YoY %	4.90%	10.67%	12.57%	-8.59%	-12.88%	1.25%	-	-
Horiz. %	105.37%	100.45%	90.77%	80.63%	88.21%	101.25%	100.00%	-
DPS	18.20	17.30	16.00	14.00	15.80	17.60	17.40	0.75%
YoY %	5.20%	8.13%	14.29%	-11.39%	-10.23%	1.15%	-	-
Horiz. %	104.60%	99.43%	91.95%	80.46%	90.80%	101.15%	100.00%	-
NAPS	7.40	7.25	7.18	7.23	7.30	7.26	7.23	0.38%
YoY %	2.07%	0.97%	-0.69%	-0.96%	0.55%	0.41%	-	-
Horiz. %	102.35%	100.28%	99.31%	100.00%	100.97%	100.41%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	45.54	42.95	37.22	31.16	34.44	39.03	38.23	2.95%
YoY %	6.03%	15.39%	19.45%	-9.52%	-11.76%	2.09%	-	-
Horiz. %	119.12%	112.35%	97.36%	81.51%	90.09%	102.09%	100.00%	-
EPS	21.00	20.02	18.09	16.07	17.58	20.18	19.93	0.87%
YoY %	4.90%	10.67%	12.57%	-8.59%	-12.88%	1.25%	-	-
Horiz. %	105.37%	100.45%	90.77%	80.63%	88.21%	101.25%	100.00%	-
DPS	18.20	17.30	16.00	14.00	15.80	17.60	17.40	0.75%
YoY %	5.20%	8.13%	14.29%	-11.39%	-10.23%	1.15%	-	-
Horiz. %	104.60%	99.43%	91.95%	80.46%	90.80%	101.15%	100.00%	-
NAPS	7.40	7.25	7.18	7.23	7.30	7.26	7.23	0.38%
YoY %	2.07%	0.97%	-0.69%	-0.96%	0.55%	0.41%	-	-
Horiz. %	102.35%	100.28%	99.31%	100.00%	100.97%	100.41%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	7.40	6.99	6.80	6.67	7.96	7.77	8.00	-
P/RPS	16.25	16.28	18.27	21.41	23.11	19.91	20.93	-4.12%
YoY %	-0.18%	-10.89%	-14.67%	-7.36%	16.07%	-4.87%	-	-
Horiz. %	77.64%	77.78%	87.29%	102.29%	110.42%	95.13%	100.00%	-
P/EPS	35.24	34.92	37.59	41.50	45.28	38.50	40.14	-2.14%
YoY %	0.92%	-7.10%	-9.42%	-8.35%	17.61%	-4.09%	-	-
Horiz. %	87.79%	87.00%	93.65%	103.39%	112.81%	95.91%	100.00%	-
EY	2.84	2.86	2.66	2.41	2.21	2.60	2.49	2.21%
YoY %	-0.70%	7.52%	10.37%	9.05%	-15.00%	4.42%	-	-
Horiz. %	114.06%	114.86%	106.83%	96.79%	88.76%	104.42%	100.00%	-
DY	2.46	2.47	2.35	2.10	1.98	2.27	2.18	2.03%
YoY %	-0.40%	5.11%	11.90%	6.06%	-12.78%	4.13%	-	-
Horiz. %	112.84%	113.30%	107.80%	96.33%	90.83%	104.13%	100.00%	-
P/NAPS	1.00	0.96	0.95	0.92	1.09	1.07	1.11	-1.72%
YoY %	4.17%	1.05%	3.26%	-15.60%	1.87%	-3.60%	-	-
Horiz. %	90.09%	86.49%	85.59%	82.88%	98.20%	96.40%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	28/08/24	14/08/23	09/08/22	17/08/21	05/08/20	20/08/19	15/08/18	-
Price	7.80	6.77	6.93	6.65	7.78	7.87	7.62	-
P/RPS	17.13	15.76	18.62	21.34	22.59	20.17	19.93	-2.48%
YoY %	8.69%	-15.36%	-12.75%	-5.53%	12.00%	1.20%	-	-
Horiz. %	85.95%	79.08%	93.43%	107.07%	113.35%	101.20%	100.00%	-
P/EPS	37.15	33.82	38.31	41.38	44.26	39.00	38.23	-0.47%
YoY %	9.85%	-11.72%	-7.42%	-6.51%	13.49%	2.01%	-	-
Horiz. %	97.17%	88.46%	100.21%	108.24%	115.77%	102.01%	100.00%	-
EY	2.69	2.96	2.61	2.42	2.26	2.56	2.62	0.44%
YoY %	-9.12%	13.41%	7.85%	7.08%	-11.72%	-2.29%	-	-
Horiz. %	102.67%	112.98%	99.62%	92.37%	86.26%	97.71%	100.00%	-
DY	2.33	2.56	2.31	2.11	2.03	2.24	2.28	0.36%
YoY %	-8.98%	10.82%	9.48%	3.94%	-9.38%	-1.75%	-	-
Horiz. %	102.19%	112.28%	101.32%	92.54%	89.04%	98.25%	100.00%	-
P/NAPS	1.05	0.93	0.97	0.92	1.07	1.08	1.05	0.00%
YoY %	12.90%	-4.12%	5.43%	-14.02%	-0.93%	2.86%	-	-
Horiz. %	100.00%	88.57%	92.38%	87.62%	101.90%	102.86%	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