[KLCC] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

10-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- 54.07%

YoY- 18.25%

Quarter Report

KLCCP Stapled Group Q3 FY2022 results (30 Sept 2022).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Cumulative Result
Revenue	1,251,764	1,176,533	1,045,995	822,885	934,443	1,058,060	1,039,593	3.14%
YoY %	6.39%	12.48%	27.11%	-11.94%	-11.68%	1.78%	-	-
Horiz. %	120.41%	113.17%	100.62%	79.15%	89.89%	101.78%	100.00%	-
PBT	724,996	717,037	659,283	501,816	591,550	708,853	701,138	0.55%
YoY %	1.11%	8.76%	31.38%	-15.17%	-16.55%	1.10%	-	-
Horiz. %	103.40%	102.27%	94.03%	71.57%	84.37%	101.10%	100.00%	-
Tax	-98,401	-85,160	-84,367	-45,862	-63,242	-78,358	-76,303	4.32%
YoY %	-15.55%	-0.94%	-83.96%	27.48%	19.29%	-2.69%	-	-
Horiz. %	128.96%	111.61%	110.57%	60.11%	82.88%	102.69%	100.00%	-
NP	626,595	631,877	574,916	455,954	528,308	630,495	624,835	0.04%
YoY %	-0.84%	9.91%	26.09%	-13.70%	-16.21%	0.91%	-	-
Horiz. %	100.28%	101.13%	92.01%	72.97%	84.55%	100.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	585,624	546,701	503,197	425,525	474,003	545,739	541,253	1.32%
YoY %	7.12%	8.65%	18.25%	-10.23%	-13.14%	0.83%	-	-
Horiz. %	108.20%	101.01%	92.97%	78.62%	87.58%	100.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.57%	11.88%	12.80%	9.14%	10.69%	11.05%	10.88%	-
YoY %	14.23%	-7.19%	40.04%	-14.50%	-3.26%	1.56%	-	-
Horiz. %	124.72%	109.19%	117.65%	84.01%	98.25%	101.56%	100.00%	-
Total Cost	625,169	544,656	471,079	366,931	406,135	427,565	414,758	7.07%
YoY %	14.78%	15.62%	28.38%	-9.65%	-5.01%	3.09%	-	-
Horiz. %	150.73%	131.32%	113.58%	88.47%	97.92%	103.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,413,624	13,106,718	12,998,397	13,070,611	13,196,984	13,124,771	13,070,610	0.43%
YoY %	2.34%	0.83%	-0.55%	-0.96%	0.55%	0.41%	-	-
Horiz. %	102.62%	100.28%	99.45%	100.00%	100.97%	100.41%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	494,661	471,191	433,279	379,119	420,642	476,607	471,191	0.81%
YoY %	4.98%	8.75%	14.29%	-9.87%	-11.74%	1.15%	-	-
Horiz. %	104.98%	100.00%	91.95%	80.46%	89.27%	101.15%	100.00%	-
Div Payout %	84.47%	86.19%	86.11%	89.09%	88.74%	87.33%	87.06%	-
YoY %	-2.00%	0.09%	-3.34%	0.39%	1.61%	0.31%	-	-
Horiz. %	97.03%	99.00%	98.91%	102.33%	101.93%	100.31%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	13,413,624	13,106,718	12,998,397	13,070,611	13,196,984	13,124,771	13,070,610	0.43%
YoY %	2.34%	0.83%	-0.55%	-0.96%	0.55%	0.41%	-	-
Horiz. %	102.62%	100.28%	99.45%	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%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	50.06%	53.71%	54.96%	55.41%	56.54%	59.59%	60.10%	-
YoY %	-6.80%	-2.27%	-0.81%	-2.00%	-5.12%	-0.85%	-	-
Horiz. %	83.29%	89.37%	91.45%	92.20%	94.08%	99.15%	100.00%	-
ROE	4.37%	4.17%	3.87%	3.26%	3.59%	4.16%	4.14%	-
YoY %	4.80%	7.75%	18.71%	-9.19%	-13.70%	0.48%	-	-
Horiz. %	105.56%	100.72%	93.48%	78.74%	86.71%	100.48%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	69.34	65.17	57.94	45.58	51.76	58.61	57.58	3.14%
YoY %	6.40%	12.48%	27.12%	-11.94%	-11.69%	1.79%	-	-
Horiz. %	120.42%	113.18%	100.63%	79.16%	89.89%	101.79%	100.00%	-
EPS	32.44	30.28	27.87	23.57	26.26	30.23	29.98	1.32%
YoY %	7.13%	8.65%	18.24%	-10.24%	-13.13%	0.83%	-	-
Horiz. %	108.21%	101.00%	92.96%	78.62%	87.59%	100.83%	100.00%	-
DPS	27.40	26.10	24.00	21.00	23.30	26.40	26.10	0.81%
YoY %	4.98%	8.75%	14.29%	-9.87%	-11.74%	1.15%	-	-
Horiz. %	104.98%	100.00%	91.95%	80.46%	89.27%	101.15%	100.00%	-
NAPS	7.43	7.26	7.20	7.24	7.31	7.27	7.24	0.43%
YoY %	2.34%	0.83%	-0.55%	-0.96%	0.55%	0.41%	-	-
Horiz. %	102.62%	100.28%	99.45%	100.00%	100.97%	100.41%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	69.34	65.17	57.94	45.58	51.76	58.61	57.58	3.14%
YoY %	6.40%	12.48%	27.12%	-11.94%	-11.69%	1.79%	-	-
Horiz. %	120.42%	113.18%	100.63%	79.16%	89.89%	101.79%	100.00%	-
EPS	32.44	30.28	27.87	23.57	26.26	30.23	29.98	1.32%
YoY %	7.13%	8.65%	18.24%	-10.24%	-13.13%	0.83%	-	-
Horiz. %	108.21%	101.00%	92.96%	78.62%	87.59%	100.83%	100.00%	-
DPS	27.40	26.10	24.00	21.00	23.30	26.40	26.10	0.81%
YoY %	4.98%	8.75%	14.29%	-9.87%	-11.74%	1.15%	-	-
Horiz. %	104.98%	100.00%	91.95%	80.46%	89.27%	101.15%	100.00%	-
NAPS	7.43	7.26	7.20	7.24	7.31	7.27	7.24	0.43%
YoY %	2.34%	0.83%	-0.55%	-0.96%	0.55%	0.41%	-	-
Horiz. %	102.62%	100.28%	99.45%	100.00%	100.97%	100.41%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	8.00	6.80	6.59	6.49	7.72	8.07	7.60	-
P/RPS	11.54	10.43	11.37	14.24	14.91	13.77	13.20	-2.21%
YoY %	10.64%	-8.27%	-20.15%	-4.49%	8.28%	4.32%	-	-
Horiz. %	87.42%	79.02%	86.14%	107.88%	112.95%	104.32%	100.00%	-
P/EPS	24.66	22.46	23.64	27.53	29.40	26.70	25.35	-0.45%
YoY %	9.80%	-4.99%	-14.13%	-6.36%	10.11%	5.33%	-	-
Horiz. %	97.28%	88.60%	93.25%	108.60%	115.98%	105.33%	100.00%	-
EY	4.05	4.45	4.23	3.63	3.40	3.75	3.94	0.45%
YoY %	-8.99%	5.20%	16.53%	6.76%	-9.33%	-4.82%	-	-
Horiz. %	102.79%	112.94%	107.36%	92.13%	86.29%	95.18%	100.00%	-
DY	3.43	3.84	3.64	3.24	3.02	3.27	3.43	0.00%
YoY %	-10.68%	5.49%	12.35%	7.28%	-7.65%	-4.66%	-	-
Horiz. %	100.00%	111.95%	106.12%	94.46%	88.05%	95.34%	100.00%	-
P/NAPS	1.08	0.94	0.92	0.90	1.06	1.11	1.05	0.47%
YoY %	14.89%	2.17%	2.22%	-15.09%	-4.50%	5.71%	-	-
Horiz. %	102.86%	89.52%	87.62%	85.71%	100.95%	105.71%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	25/11/24	28/11/23	10/11/22	08/11/21	10/11/20	11/11/19	13/11/18	-
Price	8.00	6.95	6.80	6.75	7.72	7.99	7.66	-
P/RPS	11.54	10.66	11.74	14.81	14.91	13.63	13.30	-2.33%
YoY %	8.26%	-9.20%	-20.73%	-0.67%	9.39%	2.48%	-	-
Horiz. %	86.77%	80.15%	88.27%	111.35%	112.11%	102.48%	100.00%	-
P/EPS	24.66	22.95	24.40	28.64	29.40	26.43	25.55	-0.58%
YoY %	7.45%	-5.94%	-14.80%	-2.59%	11.24%	3.44%	-	-
Horiz. %	96.52%	89.82%	95.50%	112.09%	115.07%	103.44%	100.00%	-
EY	4.05	4.36	4.10	3.49	3.40	3.78	3.91	0.58%
YoY %	-7.11%	6.34%	17.48%	2.65%	-10.05%	-3.32%	-	-
Horiz. %	103.58%	111.51%	104.86%	89.26%	86.96%	96.68%	100.00%	-
DY	3.43	3.76	3.53	3.11	3.02	3.30	3.41	0.09%
YoY %	-8.78%	6.52%	13.50%	2.98%	-8.48%	-3.23%	-	-
Horiz. %	100.59%	110.26%	103.52%	91.20%	88.56%	96.77%	100.00%	-
P/NAPS	1.08	0.96	0.94	0.93	1.06	1.10	1.06	0.31%
YoY %	12.50%	2.13%	1.08%	-12.26%	-3.64%	3.77%	-	-
Horiz. %	101.89%	90.57%	88.68%	87.74%	100.00%	103.77%	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