[KLCC] YoY TTM Result on 30-Jun-2020 [#2]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

05-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -5.1%

YoY- 1.88%

Quarter Report

KLCCP Stapled Group Q2 FY2020 results (30 June 2020).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	1,562,610	1,280,534	1,179,851	1,340,321	1,420,367	1,382,688	1,348,400	2.48%
YoY %	22.03%	8.53%	-11.97%	-5.64%	2.73%	2.54%	-	-
Horiz. %	115.89%	94.97%	87.50%	99.40%	105.34%	102.54%	100.00%	-
PBT	1,070,339	639,760	498,494	993,803	971,088	1,122,496	1,095,728	-0.38%
YoY %	67.30%	28.34%	-49.84%	2.34%	-13.49%	2.44%	-	-
Horiz. %	97.68%	58.39%	45.49%	90.70%	88.62%	102.44%	100.00%	-
Tax	-110,988	-51,223	-63,293	-114,554	-126,727	-102,331	-90,231	3.50%
YoY %	-116.68%	19.07%	44.75%	9.61%	-23.84%	-13.41%	-	-
Horiz. %	123.00%	56.77%	70.15%	126.96%	140.45%	113.41%	100.00%	-
NP	959,351	588,537	435,201	879,249	844,361	1,020,165	1,005,497	-0.77%
YoY %	63.01%	35.23%	-50.50%	4.13%	-17.23%	1.46%	-	-
Horiz. %	95.41%	58.53%	43.28%	87.44%	83.97%	101.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	817,417	532,325	404,965	743,157	729,429	883,036	880,037	-1.22%
YoY %	53.56%	31.45%	-45.51%	1.88%	-17.40%	0.34%	-	-
Horiz. %	92.88%	60.49%	46.02%	84.45%	82.89%	100.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.37%	8.01%	12.70%	11.53%	13.05%	9.12%	8.23%	-
YoY %	29.46%	-36.93%	10.15%	-11.65%	43.09%	10.81%	-	-
Horiz. %	126.00%	97.33%	154.31%	140.10%	158.57%	110.81%	100.00%	-
Total Cost	603,259	691,997	744,650	461,072	576,006	362,523	342,903	9.86%
YoY %	-12.82%	-7.07%	61.50%	-19.95%	58.89%	5.72%	-	-
Horiz. %	175.93%	201.81%	217.16%	134.46%	167.98%	105.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,088,664	12,962,291	13,052,558	13,178,931	13,106,718	13,052,557	12,817,864	0.34%
YoY %	0.97%	-0.69%	-0.96%	0.55%	0.41%	1.83%	-	-
Horiz. %	102.11%	101.13%	101.83%	102.82%	102.25%	101.83%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	709,495	642,698	509,103	653,530	671,583	656,238	643,601	1.63%
YoY %	10.39%	26.24%	-22.10%	-2.69%	2.34%	1.96%	-	-
Horiz. %	110.24%	99.86%	79.10%	101.54%	104.35%	101.96%	100.00%	-
Div Payout %	86.80%	120.73%	125.72%	87.94%	92.07%	74.32%	73.13%	-
YoY %	-28.10%	-3.97%	42.96%	-4.49%	23.88%	1.63%	-	-
Horiz. %	118.69%	165.09%	171.91%	120.25%	125.90%	101.63%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	13,088,664	12,962,291	13,052,558	13,178,931	13,106,718	13,052,557	12,817,864	0.34%
YoY %	0.97%	-0.69%	-0.96%	0.55%	0.41%	1.83%	-	-
Horiz. %	102.11%	101.13%	101.83%	102.82%	102.25%	101.83%	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%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	61.39%	45.96%	36.89%	65.60%	59.45%	73.78%	74.57%	-
YoY %	33.57%	24.59%	-43.77%	10.34%	-19.42%	-1.06%	-	-
Horiz. %	82.33%	61.63%	49.47%	87.97%	79.72%	98.94%	100.00%	-
ROE	6.25%	4.11%	3.10%	5.64%	5.57%	6.77%	6.87%	-
YoY %	52.07%	32.58%	-45.04%	1.26%	-17.73%	-1.46%	-	-
Horiz. %	90.98%	59.83%	45.12%	82.10%	81.08%	98.54%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	86.56	70.93	65.35	74.24	78.68	76.59	74.69	2.48%
YoY %	22.04%	8.54%	-11.97%	-5.64%	2.73%	2.54%	-	-
Horiz. %	115.89%	94.97%	87.49%	99.40%	105.34%	102.54%	100.00%	-
EPS	45.28	29.49	22.43	41.16	40.40	48.91	48.75	-1.22%
YoY %	53.54%	31.48%	-45.51%	1.88%	-17.40%	0.33%	-	-
Horiz. %	92.88%	60.49%	46.01%	84.43%	82.87%	100.33%	100.00%	-
DPS	39.30	35.60	28.20	36.20	37.20	36.35	35.65	1.63%
YoY %	10.39%	26.24%	-22.10%	-2.69%	2.34%	1.96%	-	-
Horiz. %	110.24%	99.86%	79.10%	101.54%	104.35%	101.96%	100.00%	-
NAPS	7.25	7.18	7.23	7.30	7.26	7.23	7.10	0.34%
YoY %	0.97%	-0.69%	-0.96%	0.55%	0.41%	1.83%	-	-
Horiz. %	102.11%	101.13%	101.83%	102.82%	102.25%	101.83%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	86.56	70.93	65.35	74.24	78.68	76.59	74.69	2.48%
YoY %	22.04%	8.54%	-11.97%	-5.64%	2.73%	2.54%	-	-
Horiz. %	115.89%	94.97%	87.49%	99.40%	105.34%	102.54%	100.00%	-
EPS	45.28	29.49	22.43	41.16	40.40	48.91	48.75	-1.22%
YoY %	53.54%	31.48%	-45.51%	1.88%	-17.40%	0.33%	-	-
Horiz. %	92.88%	60.49%	46.01%	84.43%	82.87%	100.33%	100.00%	-
DPS	39.30	35.60	28.20	36.20	37.20	36.35	35.65	1.63%
YoY %	10.39%	26.24%	-22.10%	-2.69%	2.34%	1.96%	-	-
Horiz. %	110.24%	99.86%	79.10%	101.54%	104.35%	101.96%	100.00%	-
NAPS	7.25	7.18	7.23	7.30	7.26	7.23	7.10	0.34%
YoY %	0.97%	-0.69%	-0.96%	0.55%	0.41%	1.83%	-	-
Horiz. %	102.11%	101.13%	101.83%	102.82%	102.25%	101.83%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	6.99	6.80	6.67	7.96	7.77	8.00	7.99	-
P/RPS	8.08	9.59	10.21	10.72	9.88	10.45	10.70	-4.57%
YoY %	-15.75%	-6.07%	-4.76%	8.50%	-5.45%	-2.34%	-	-
Horiz. %	75.51%	89.63%	95.42%	100.19%	92.34%	97.66%	100.00%	-
P/EPS	15.44	23.06	29.73	19.34	19.23	16.36	16.39	-0.98%
YoY %	-33.04%	-22.44%	53.72%	0.57%	17.54%	-0.18%	-	-
Horiz. %	94.20%	140.70%	181.39%	118.00%	117.33%	99.82%	100.00%	-
EY	6.48	4.34	3.36	5.17	5.20	6.11	6.10	1.01%
YoY %	49.31%	29.17%	-35.01%	-0.58%	-14.89%	0.16%	-	-
Horiz. %	106.23%	71.15%	55.08%	84.75%	85.25%	100.16%	100.00%	-
DY	5.62	5.24	4.23	4.55	4.79	4.54	4.46	3.92%
YoY %	7.25%	23.88%	-7.03%	-5.01%	5.51%	1.79%	-	-
Horiz. %	126.01%	117.49%	94.84%	102.02%	107.40%	101.79%	100.00%	-
P/NAPS	0.96	0.95	0.92	1.09	1.07	1.11	1.13	-2.67%
YoY %	1.05%	3.26%	-15.60%	1.87%	-3.60%	-1.77%	-	-
Horiz. %	84.96%	84.07%	81.42%	96.46%	94.69%	98.23%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	14/08/23	09/08/22	17/08/21	05/08/20	20/08/19	15/08/18	15/08/17	-
Price	6.77	6.93	6.65	7.78	7.87	7.62	7.92	-
P/RPS	7.82	9.77	10.18	10.48	10.00	9.95	10.60	-4.94%
YoY %	-19.96%	-4.03%	-2.86%	4.80%	0.50%	-6.13%	-	-
Horiz. %	73.77%	92.17%	96.04%	98.87%	94.34%	93.87%	100.00%	-
P/EPS	14.95	23.50	29.65	18.90	19.48	15.58	16.25	-1.37%
YoY %	-36.38%	-20.74%	56.88%	-2.98%	25.03%	-4.12%	-	-
Horiz. %	92.00%	144.62%	182.46%	116.31%	119.88%	95.88%	100.00%	-
EY	6.69	4.25	3.37	5.29	5.13	6.42	6.15	1.41%
YoY %	57.41%	26.11%	-36.29%	3.12%	-20.09%	4.39%	-	-
Horiz. %	108.78%	69.11%	54.80%	86.02%	83.41%	104.39%	100.00%	-
DY	5.81	5.14	4.24	4.65	4.73	4.77	4.50	4.34%
YoY %	13.04%	21.23%	-8.82%	-1.69%	-0.84%	6.00%	-	-
Horiz. %	129.11%	114.22%	94.22%	103.33%	105.11%	106.00%	100.00%	-
P/NAPS	0.93	0.97	0.92	1.07	1.08	1.05	1.12	-3.04%
YoY %	-4.12%	5.43%	-14.02%	-0.93%	2.86%	-6.25%	-	-
Horiz. %	83.04%	86.61%	82.14%	95.54%	96.43%	93.75%	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