[KLCC] YoY TTM Result on 30-Sep-2019 [#3]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

11-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ-0.0%

YoY- -17.75%

Quarter Report

KLCCP Stapled Group Q3 FY2019 results (30 Sep 2019).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
TTM Result
Revenue	1,394,166	1,127,592	1,299,404	1,424,408	1,391,665	1,359,368	1,346,001	0.58%
YoY %	23.64%	-13.22%	-8.78%	2.35%	2.38%	0.99%	-	-
Horiz. %	103.58%	83.77%	96.54%	105.83%	103.39%	100.99%	100.00%	-
PBT	723,265	457,101	954,018	971,808	1,123,954	1,098,664	1,546,134	-11.88%
YoY %	58.23%	-52.09%	-1.83%	-13.54%	2.30%	-28.94%	-	-
Horiz. %	46.78%	29.56%	61.70%	62.85%	72.69%	71.06%	100.00%	-
Tax	-70,273	-54,740	-110,534	-127,228	-98,944	-92,465	-111,130	-7.35%
YoY %	-28.38%	50.48%	13.12%	-28.59%	-7.01%	16.80%	-	-
Horiz. %	63.23%	49.26%	99.46%	114.49%	89.03%	83.20%	100.00%	-
NP	652,992	402,361	843,484	844,580	1,025,010	1,006,199	1,435,004	-12.29%
YoY %	62.29%	-52.30%	-0.13%	-17.60%	1.87%	-29.88%	-	-
Horiz. %	45.50%	28.04%	58.78%	58.86%	71.43%	70.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	573,525	383,688	718,415	729,400	886,769	879,512	1,162,192	-11.09%
YoY %	49.48%	-46.59%	-1.51%	-17.75%	0.83%	-24.32%	-	-
Horiz. %	49.35%	33.01%	61.82%	62.76%	76.30%	75.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.72%	11.98%	11.59%	13.09%	8.80%	8.42%	7.19%	-
YoY %	-18.86%	3.36%	-11.46%	48.75%	4.51%	17.11%	-	-
Horiz. %	135.19%	166.62%	161.20%	182.06%	122.39%	117.11%	100.00%	-
Total Cost	741,174	725,231	455,920	579,828	366,655	353,169	-89,003	-
YoY %	2.20%	59.07%	-21.37%	58.14%	3.82%	496.81%	-	-
Horiz. %	-832.75%	-814.84%	-512.25%	-651.47%	-411.96%	-396.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,998,397	13,070,611	13,196,984	13,124,771	13,070,610	12,835,917	12,601,224	0.51%
YoY %	-0.55%	-0.96%	0.55%	0.41%	1.83%	1.86%	-	-
Horiz. %	103.15%	103.72%	104.73%	104.15%	103.72%	101.86%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	660,751	500,077	630,061	673,389	658,043	643,601	643,059	0.45%
YoY %	32.13%	-20.63%	-6.43%	2.33%	2.24%	0.08%	-	-
Horiz. %	102.75%	77.77%	97.98%	104.72%	102.33%	100.08%	100.00%	-
Div Payout %	115.21%	130.33%	87.70%	92.32%	74.21%	73.18%	55.33%	-
YoY %	-11.60%	48.61%	-5.00%	24.40%	1.41%	32.26%	-	-
Horiz. %	208.22%	235.55%	158.50%	166.85%	134.12%	132.26%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	12,998,397	13,070,611	13,196,984	13,124,771	13,070,610	12,835,917	12,601,224	0.51%
YoY %	-0.55%	-0.96%	0.55%	0.41%	1.83%	1.86%	-	-
Horiz. %	103.15%	103.72%	104.73%	104.15%	103.72%	101.86%	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%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	46.84%	35.68%	64.91%	59.29%	73.65%	74.02%	106.61%	-
YoY %	31.28%	-45.03%	9.48%	-19.50%	-0.50%	-30.57%	-	-
Horiz. %	43.94%	33.47%	60.89%	55.61%	69.08%	69.43%	100.00%	-
ROE	4.41%	2.94%	5.44%	5.56%	6.78%	6.85%	9.22%	-
YoY %	50.00%	-45.96%	-2.16%	-17.99%	-1.02%	-25.70%	-	-
Horiz. %	47.83%	31.89%	59.00%	60.30%	73.54%	74.30%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	77.22	62.46	71.98	78.90	77.09	75.30	74.56	0.58%
YoY %	23.63%	-13.23%	-8.77%	2.35%	2.38%	0.99%	-	-
Horiz. %	103.57%	83.77%	96.54%	105.82%	103.39%	100.99%	100.00%	-
EPS	31.77	21.25	39.79	40.40	49.12	48.72	64.38	-11.10%
YoY %	49.51%	-46.59%	-1.51%	-17.75%	0.82%	-24.32%	-	-
Horiz. %	49.35%	33.01%	61.80%	62.75%	76.30%	75.68%	100.00%	-
DPS	36.60	27.70	34.90	37.30	36.45	35.65	35.62	0.45%
YoY %	32.13%	-20.63%	-6.43%	2.33%	2.24%	0.08%	-	-
Horiz. %	102.75%	77.77%	97.98%	104.72%	102.33%	100.08%	100.00%	-
NAPS	7.20	7.24	7.31	7.27	7.24	7.11	6.98	0.51%
YoY %	-0.55%	-0.96%	0.55%	0.41%	1.83%	1.86%	-	-
Horiz. %	103.15%	103.72%	104.73%	104.15%	103.72%	101.86%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	77.22	62.46	71.98	78.90	77.09	75.30	74.56	0.58%
YoY %	23.63%	-13.23%	-8.77%	2.35%	2.38%	0.99%	-	-
Horiz. %	103.57%	83.77%	96.54%	105.82%	103.39%	100.99%	100.00%	-
EPS	31.77	21.25	39.79	40.40	49.12	48.72	64.38	-11.10%
YoY %	49.51%	-46.59%	-1.51%	-17.75%	0.82%	-24.32%	-	-
Horiz. %	49.35%	33.01%	61.80%	62.75%	76.30%	75.68%	100.00%	-
DPS	36.60	27.70	34.90	37.30	36.45	35.65	35.62	0.45%
YoY %	32.13%	-20.63%	-6.43%	2.33%	2.24%	0.08%	-	-
Horiz. %	102.75%	77.77%	97.98%	104.72%	102.33%	100.08%	100.00%	-
NAPS	7.20	7.24	7.31	7.27	7.24	7.11	6.98	0.51%
YoY %	-0.55%	-0.96%	0.55%	0.41%	1.83%	1.86%	-	-
Horiz. %	103.15%	103.72%	104.73%	104.15%	103.72%	101.86%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	6.59	6.49	7.72	8.07	7.60	8.00	7.72	-
P/RPS	8.53	10.39	10.73	10.23	9.86	10.62	10.35	-3.17%
YoY %	-17.90%	-3.17%	4.89%	3.75%	-7.16%	2.61%	-	-
Horiz. %	82.42%	100.39%	103.67%	98.84%	95.27%	102.61%	100.00%	-
P/EPS	20.74	30.54	19.40	19.97	15.47	16.42	11.99	9.55%
YoY %	-32.09%	57.42%	-2.85%	29.09%	-5.79%	36.95%	-	-
Horiz. %	172.98%	254.71%	161.80%	166.56%	129.02%	136.95%	100.00%	-
EY	4.82	3.27	5.15	5.01	6.46	6.09	8.34	-8.72%
YoY %	47.40%	-36.50%	2.79%	-22.45%	6.08%	-26.98%	-	-
Horiz. %	57.79%	39.21%	61.75%	60.07%	77.46%	73.02%	100.00%	-
DY	5.55	4.27	4.52	4.62	4.80	4.46	4.61	3.13%
YoY %	29.98%	-5.53%	-2.16%	-3.75%	7.62%	-3.25%	-	-
Horiz. %	120.39%	92.62%	98.05%	100.22%	104.12%	96.75%	100.00%	-
P/NAPS	0.92	0.90	1.06	1.11	1.05	1.13	1.11	-3.07%
YoY %	2.22%	-15.09%	-4.50%	5.71%	-7.08%	1.80%	-	-
Horiz. %	82.88%	81.08%	95.50%	100.00%	94.59%	101.80%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	10/11/22	08/11/21	10/11/20	11/11/19	13/11/18	13/11/17	03/11/16	-
Price	6.80	6.75	7.72	7.99	7.66	7.77	7.80	-
P/RPS	8.81	10.81	10.73	10.13	9.94	10.32	10.46	-2.81%
YoY %	-18.50%	0.75%	5.92%	1.91%	-3.68%	-1.34%	-	-
Horiz. %	84.23%	103.35%	102.58%	96.85%	95.03%	98.66%	100.00%	-
P/EPS	21.40	31.76	19.40	19.78	15.59	15.95	12.12	9.93%
YoY %	-32.62%	63.71%	-1.92%	26.88%	-2.26%	31.60%	-	-
Horiz. %	176.57%	262.05%	160.07%	163.20%	128.63%	131.60%	100.00%	-
EY	4.67	3.15	5.15	5.06	6.41	6.27	8.25	-9.04%
YoY %	48.25%	-38.83%	1.78%	-21.06%	2.23%	-24.00%	-	-
Horiz. %	56.61%	38.18%	62.42%	61.33%	77.70%	76.00%	100.00%	-
DY	5.38	4.10	4.52	4.67	4.76	4.59	4.57	2.75%
YoY %	31.22%	-9.29%	-3.21%	-1.89%	3.70%	0.44%	-	-
Horiz. %	117.72%	89.72%	98.91%	102.19%	104.16%	100.44%	100.00%	-
P/NAPS	0.94	0.93	1.06	1.10	1.06	1.09	1.12	-2.87%
YoY %	1.08%	-12.26%	-3.64%	3.77%	-2.75%	-2.68%	-	-
Horiz. %	83.93%	83.04%	94.64%	98.21%	94.64%	97.32%	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