[KLCC] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
02-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -0.18%
YoY- 17.92%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,420,367 1,382,688 1,348,400 1,353,651 1,335,720 1,328,426 1,242,787 2.24%
PBT 971,088 1,122,496 1,095,728 1,521,213 1,296,853 1,167,795 2,241,565 -13.00%
Tax -126,727 -102,331 -90,231 -114,476 -116,123 -110,343 -181,669 -5.82%
NP 844,361 1,020,165 1,005,497 1,406,737 1,180,730 1,057,452 2,059,896 -13.80%
-
NP to SH 729,429 883,036 880,037 1,133,768 961,439 885,763 1,545,582 -11.75%
-
Tax Rate 13.05% 9.12% 8.23% 7.53% 8.95% 9.45% 8.10% -
Total Cost 576,006 362,523 342,903 -53,086 154,990 270,974 -817,109 -
-
Net Worth 13,106,718 13,052,557 12,817,864 12,583,170 12,077,677 11,716,610 10,882,314 3.14%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 671,583 656,238 643,601 634,935 606,952 608,216 249,507 17.93%
Div Payout % 92.07% 74.32% 73.13% 56.00% 63.13% 68.67% 16.14% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 13,106,718 13,052,557 12,817,864 12,583,170 12,077,677 11,716,610 10,882,314 3.14%
NOSH 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 1,719,165 0.81%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 59.45% 73.78% 74.57% 103.92% 88.40% 79.60% 165.75% -
ROE 5.57% 6.77% 6.87% 9.01% 7.96% 7.56% 14.20% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 78.68 76.59 74.69 74.98 73.99 73.58 72.29 1.42%
EPS 40.40 48.91 48.75 62.80 53.26 49.06 89.90 -12.47%
DPS 37.20 36.35 35.65 35.17 33.62 33.69 14.51 16.98%
NAPS 7.26 7.23 7.10 6.97 6.69 6.49 6.33 2.30%
Adjusted Per Share Value based on latest NOSH - 1,805,333
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 78.68 76.59 74.69 74.98 73.99 73.58 68.84 2.25%
EPS 40.40 48.91 48.75 62.80 53.26 49.06 85.61 -11.75%
DPS 37.20 36.35 35.65 35.17 33.62 33.69 13.82 17.93%
NAPS 7.26 7.23 7.10 6.97 6.69 6.49 6.0279 3.14%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 7.77 8.00 7.99 7.48 6.96 6.53 6.80 -
P/RPS 9.88 10.45 10.70 9.98 9.41 8.87 9.41 0.81%
P/EPS 19.23 16.36 16.39 11.91 13.07 13.31 7.56 16.82%
EY 5.20 6.11 6.10 8.40 7.65 7.51 13.22 -14.39%
DY 4.79 4.54 4.46 4.70 4.83 5.16 2.13 14.45%
P/NAPS 1.07 1.11 1.13 1.07 1.04 1.01 1.07 0.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 15/08/18 15/08/17 02/08/16 07/08/15 11/08/14 - -
Price 7.87 7.62 7.92 7.50 7.29 6.40 0.00 -
P/RPS 10.00 9.95 10.60 10.00 9.85 8.70 0.00 -
P/EPS 19.48 15.58 16.25 11.94 13.69 13.04 0.00 -
EY 5.13 6.42 6.15 8.37 7.31 7.67 0.00 -
DY 4.73 4.77 4.50 4.69 4.61 5.26 0.00 -
P/NAPS 1.08 1.05 1.12 1.08 1.09 0.99 0.00 -

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
Post a Comment