[KLCC] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[KLCC] KLCC PROP&REITS-STAPLED SEC
Announcement Date
28-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 29.23%
YoY- 14.74%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,619,163 1,459,251 1,171,056 1,239,150 1,423,021 1,405,941 1,366,751 2.86%
PBT 1,187,423 1,018,880 565,797 546,835 1,071,321 964,093 1,115,331 1.04%
Tax -121,041 -107,325 -31,768 -72,120 -125,650 -125,173 -101,766 2.93%
NP 1,066,382 911,555 534,029 474,715 945,671 838,920 1,013,565 0.84%
-
NP to SH 931,294 782,664 495,852 432,166 790,151 724,914 877,900 0.98%
-
Tax Rate 10.19% 10.53% 5.61% 13.19% 11.73% 12.98% 9.12% -
Total Cost 552,781 547,696 637,027 764,435 477,350 567,021 353,186 7.74%
-
Net Worth 13,341,411 13,124,771 13,016,451 13,016,451 13,215,038 13,088,664 13,034,503 0.38%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 731,159 686,026 606,591 541,599 686,026 667,973 652,627 1.91%
Div Payout % 78.51% 87.65% 122.33% 125.32% 86.82% 92.15% 74.34% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 13,341,411 13,124,771 13,016,451 13,016,451 13,215,038 13,088,664 13,034,503 0.38%
NOSH 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 65.86% 62.47% 45.60% 38.31% 66.46% 59.67% 74.16% -
ROE 6.98% 5.96% 3.81% 3.32% 5.98% 5.54% 6.74% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 89.69 80.83 64.87 68.64 78.82 77.88 75.71 2.86%
EPS 51.59 43.35 27.47 23.94 43.77 40.15 48.63 0.98%
DPS 40.50 38.00 33.60 30.00 38.00 37.00 36.15 1.91%
NAPS 7.39 7.27 7.21 7.21 7.32 7.25 7.22 0.38%
Adjusted Per Share Value based on latest NOSH - 1,805,333
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 89.69 80.83 64.87 68.64 78.82 77.88 75.71 2.86%
EPS 51.59 43.35 27.47 23.94 43.77 40.15 48.63 0.98%
DPS 40.50 38.00 33.60 30.00 38.00 37.00 36.15 1.91%
NAPS 7.39 7.27 7.21 7.21 7.32 7.25 7.22 0.38%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 7.09 6.71 6.55 7.08 7.90 7.66 8.64 -
P/RPS 7.91 8.30 10.10 10.31 10.02 9.84 11.41 -5.92%
P/EPS 13.74 15.48 23.85 29.58 18.05 19.08 17.77 -4.19%
EY 7.28 6.46 4.19 3.38 5.54 5.24 5.63 4.37%
DY 5.71 5.66 5.13 4.24 4.81 4.83 4.18 5.33%
P/NAPS 0.96 0.92 0.91 0.98 1.08 1.06 1.20 -3.64%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 07/02/24 31/01/23 28/01/22 27/01/21 23/01/20 24/01/19 24/01/18 -
Price 7.31 7.05 6.37 7.03 7.98 7.90 7.80 -
P/RPS 8.15 8.72 9.82 10.24 10.12 10.14 10.30 -3.82%
P/EPS 14.17 16.26 23.19 29.37 18.23 19.67 16.04 -2.04%
EY 7.06 6.15 4.31 3.41 5.48 5.08 6.23 2.10%
DY 5.54 5.39 5.27 4.27 4.76 4.68 4.63 3.03%
P/NAPS 0.99 0.97 0.88 0.98 1.09 1.09 1.08 -1.43%

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