Highlights

[KLCC] YoY Quarter Result on 2019-09-30 [#3]

Stock [KLCC]: KLCC PROPERTY HOLDINGS BERHAD
Announcement Date 11-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     0.57%    YoY -     -0.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 353,521 349,480 340,503 329,535 337,185 332,820 322,551 1.54%
  YoY % 1.16% 2.64% 3.33% -2.27% 1.31% 3.18% -
  Horiz. % 109.60% 108.35% 105.57% 102.17% 104.54% 103.18% 100.00%
PBT 235,236 234,516 233,058 230,122 205,201 231,896 223,853 0.83%
  YoY % 0.31% 0.63% 1.28% 12.14% -11.51% 3.59% -
  Horiz. % 105.09% 104.76% 104.11% 102.80% 91.67% 103.59% 100.00%
Tax -25,067 -24,566 -27,953 -25,719 -29,065 -34,971 -21,872 2.30%
  YoY % -2.04% 12.12% -8.69% 11.51% 16.89% -59.89% -
  Horiz. % 114.61% 112.32% 127.80% 117.59% 132.89% 159.89% 100.00%
NP 210,169 209,950 205,105 204,403 176,136 196,925 201,981 0.66%
  YoY % 0.10% 2.36% 0.34% 16.05% -10.56% -2.50% -
  Horiz. % 104.05% 103.95% 101.55% 101.20% 87.20% 97.50% 100.00%
NP to SH 181,405 181,434 177,701 178,226 149,802 171,185 177,804 0.33%
  YoY % -0.02% 2.10% -0.29% 18.97% -12.49% -3.72% -
  Horiz. % 102.03% 102.04% 99.94% 100.24% 84.25% 96.28% 100.00%
Tax Rate 10.66 % 10.48 % 11.99 % 11.18 % 14.16 % 15.08 % 9.77 % 1.46%
  YoY % 1.72% -12.59% 7.25% -21.05% -6.10% 54.35% -
  Horiz. % 109.11% 107.27% 122.72% 114.43% 144.93% 154.35% 100.00%
Total Cost 143,352 139,530 135,398 125,132 161,049 135,895 120,570 2.93%
  YoY % 2.74% 3.05% 8.20% -22.30% 18.51% 12.71% -
  Horiz. % 118.90% 115.73% 112.30% 103.78% 133.57% 112.71% 100.00%
Net Worth 13,124,771 13,070,610 12,835,917 12,601,224 12,077,677 11,734,664 11,463,864 2.28%
  YoY % 0.41% 1.83% 1.86% 4.33% 2.92% 2.36% -
  Horiz. % 114.49% 114.02% 111.97% 109.92% 105.35% 102.36% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 158,869 157,063 155,258 155,258 147,134 147,856 149,481 1.02%
  YoY % 1.15% 1.16% 0.00% 5.52% -0.49% -1.09% -
  Horiz. % 106.28% 105.07% 103.86% 103.86% 98.43% 98.91% 100.00%
Div Payout % 87.58 % 86.57 % 87.37 % 87.11 % 98.22 % 86.37 % 84.07 % 0.68%
  YoY % 1.17% -0.92% 0.30% -11.31% 13.72% 2.74% -
  Horiz. % 104.18% 102.97% 103.93% 103.62% 116.83% 102.74% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 13,124,771 13,070,610 12,835,917 12,601,224 12,077,677 11,734,664 11,463,864 2.28%
  YoY % 0.41% 1.83% 1.86% 4.33% 2.92% 2.36% -
  Horiz. % 114.49% 114.02% 111.97% 109.92% 105.35% 102.36% 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%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 59.45 % 60.07 % 60.24 % 62.03 % 52.24 % 59.17 % 62.62 % -0.86%
  YoY % -1.03% -0.28% -2.89% 18.74% -11.71% -5.51% -
  Horiz. % 94.94% 95.93% 96.20% 99.06% 83.42% 94.49% 100.00%
ROE 1.38 % 1.39 % 1.38 % 1.41 % 1.24 % 1.46 % 1.55 % -1.92%
  YoY % -0.72% 0.72% -2.13% 13.71% -15.07% -5.81% -
  Horiz. % 89.03% 89.68% 89.03% 90.97% 80.00% 94.19% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 19.58 19.36 18.86 18.25 18.68 18.44 17.87 1.53%
  YoY % 1.14% 2.65% 3.34% -2.30% 1.30% 3.19% -
  Horiz. % 109.57% 108.34% 105.54% 102.13% 104.53% 103.19% 100.00%
EPS 10.05 10.05 9.84 9.87 8.30 9.48 9.85 0.34%
  YoY % 0.00% 2.13% -0.30% 18.92% -12.45% -3.76% -
  Horiz. % 102.03% 102.03% 99.90% 100.20% 84.26% 96.24% 100.00%
DPS 8.80 8.70 8.60 8.60 8.15 8.19 8.28 1.02%
  YoY % 1.15% 1.16% 0.00% 5.52% -0.49% -1.09% -
  Horiz. % 106.28% 105.07% 103.86% 103.86% 98.43% 98.91% 100.00%
NAPS 7.2700 7.2400 7.1100 6.9800 6.6900 6.5000 6.3500 2.28%
  YoY % 0.41% 1.83% 1.86% 4.33% 2.92% 2.36% -
  Horiz. % 114.49% 114.02% 111.97% 109.92% 105.35% 102.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,805,333
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 19.58 19.36 18.86 18.25 18.68 18.44 17.87 1.53%
  YoY % 1.14% 2.65% 3.34% -2.30% 1.30% 3.19% -
  Horiz. % 109.57% 108.34% 105.54% 102.13% 104.53% 103.19% 100.00%
EPS 10.05 10.05 9.84 9.87 8.30 9.48 9.85 0.34%
  YoY % 0.00% 2.13% -0.30% 18.92% -12.45% -3.76% -
  Horiz. % 102.03% 102.03% 99.90% 100.20% 84.26% 96.24% 100.00%
DPS 8.80 8.70 8.60 8.60 8.15 8.19 8.28 1.02%
  YoY % 1.15% 1.16% 0.00% 5.52% -0.49% -1.09% -
  Horiz. % 106.28% 105.07% 103.86% 103.86% 98.43% 98.91% 100.00%
NAPS 7.2700 7.2400 7.1100 6.9800 6.6900 6.5000 6.3500 2.28%
  YoY % 0.41% 1.83% 1.86% 4.33% 2.92% 2.36% -
  Horiz. % 114.49% 114.02% 111.97% 109.92% 105.35% 102.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 8.0700 7.6000 8.0000 7.7200 7.0000 6.6400 6.4300 -
P/RPS 41.21 39.26 42.42 42.29 37.48 36.02 35.99 2.28%
  YoY % 4.97% -7.45% 0.31% 12.83% 4.05% 0.08% -
  Horiz. % 114.50% 109.09% 117.87% 117.50% 104.14% 100.08% 100.00%
P/EPS 80.31 75.62 81.28 78.20 84.36 70.03 65.29 3.51%
  YoY % 6.20% -6.96% 3.94% -7.30% 20.46% 7.26% -
  Horiz. % 123.01% 115.82% 124.49% 119.77% 129.21% 107.26% 100.00%
EY 1.25 1.32 1.23 1.28 1.19 1.43 1.53 -3.31%
  YoY % -5.30% 7.32% -3.91% 7.56% -16.78% -6.54% -
  Horiz. % 81.70% 86.27% 80.39% 83.66% 77.78% 93.46% 100.00%
DY 1.09 1.14 1.08 1.11 1.16 1.23 1.29 -2.77%
  YoY % -4.39% 5.56% -2.70% -4.31% -5.69% -4.65% -
  Horiz. % 84.50% 88.37% 83.72% 86.05% 89.92% 95.35% 100.00%
P/NAPS 1.11 1.05 1.13 1.11 1.05 1.02 1.01 1.59%
  YoY % 5.71% -7.08% 1.80% 5.71% 2.94% 0.99% -
  Horiz. % 109.90% 103.96% 111.88% 109.90% 103.96% 100.99% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 11/11/19 13/11/18 13/11/17 03/11/16 11/11/15 07/11/14 29/10/13 -
Price 7.9900 7.6600 7.7700 7.8000 7.0000 6.7800 6.4500 -
P/RPS 40.80 39.57 41.20 42.73 37.48 36.78 36.10 2.06%
  YoY % 3.11% -3.96% -3.58% 14.01% 1.90% 1.88% -
  Horiz. % 113.02% 109.61% 114.13% 118.37% 103.82% 101.88% 100.00%
P/EPS 79.52 76.22 78.94 79.01 84.36 71.50 65.49 3.29%
  YoY % 4.33% -3.45% -0.09% -6.34% 17.99% 9.18% -
  Horiz. % 121.42% 116.38% 120.54% 120.64% 128.81% 109.18% 100.00%
EY 1.26 1.31 1.27 1.27 1.19 1.40 1.53 -3.18%
  YoY % -3.82% 3.15% 0.00% 6.72% -15.00% -8.50% -
  Horiz. % 82.35% 85.62% 83.01% 83.01% 77.78% 91.50% 100.00%
DY 1.10 1.14 1.11 1.10 1.16 1.21 1.28 -2.49%
  YoY % -3.51% 2.70% 0.91% -5.17% -4.13% -5.47% -
  Horiz. % 85.94% 89.06% 86.72% 85.94% 90.62% 94.53% 100.00%
P/NAPS 1.10 1.06 1.09 1.12 1.05 1.04 1.02 1.27%
  YoY % 3.77% -2.75% -2.68% 6.67% 0.96% 1.96% -
  Horiz. % 107.84% 103.92% 106.86% 109.80% 102.94% 101.96% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

217  128  427  1490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.515+0.035 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 KNM-WB 0.08-0.005 
 HSI-C7K 0.26+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.295+0.02 
 SAPNRG 0.2650.00 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers