[KLCC] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

21-Jan-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- 67.0%

YoY- 20.64%

Quarter Report

KLCCP Stapled Group (FY2015 4th Quarter_Results 31 Dec 15).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Annualized Quarter Result
Revenue	1,331,809	1,338,644	1,339,000	1,340,229	1,324,113	1,311,800	1,307,576	1.22%
YoY %	-0.51%	-0.03%	-0.09%	1.22%	0.94%	0.32%	-	-
Horiz. %	101.85%	102.38%	102.40%	102.50%	101.26%	100.32%	100.00%	-
PBT	928,732	932,854	944,400	1,518,355	891,693	927,138	923,720	0.36%
YoY %	-0.44%	-1.22%	-37.80%	70.28%	-3.82%	0.37%	-	-
Horiz. %	100.54%	100.99%	102.24%	164.37%	96.53%	100.37%	100.00%	-
Tax	-104,441	-105,224	-106,792	-115,166	-109,822	-106,604	-106,796	-1.47%
YoY %	0.74%	1.47%	7.27%	-4.87%	-3.02%	0.18%	-	-
Horiz. %	97.79%	98.53%	100.00%	107.84%	102.83%	99.82%	100.00%	-
NP	824,290	827,630	837,608	1,403,189	781,870	820,534	816,924	0.59%
YoY %	-0.40%	-1.19%	-40.31%	79.47%	-4.71%	0.44%	-	-
Horiz. %	100.90%	101.31%	102.53%	171.76%	95.71%	100.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	718,457	721,234	731,016	1,131,521	677,562	716,740	714,028	0.41%
YoY %	-0.39%	-1.34%	-35.40%	67.00%	-5.47%	0.38%	-	-
Horiz. %	100.62%	101.01%	102.38%	158.47%	94.89%	100.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.25%	11.28%	11.31%	7.58%	12.32%	11.50%	11.56%	-
YoY %	-0.27%	-0.27%	49.21%	-38.47%	7.13%	-0.52%	-	-
Horiz. %	97.32%	97.58%	97.84%	65.57%	106.57%	99.48%	100.00%	-
Total Cost	507,518	511,014	501,392	-62,960	542,242	491,266	490,652	2.27%
YoY %	-0.68%	1.92%	896.37%	-111.61%	10.38%	0.13%	-	-
Horiz. %	103.44%	104.15%	102.19%	-12.83%	110.51%	100.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,601,224	12,583,170	12,565,117	12,547,064	12,077,677	12,077,677	12,041,571	3.06%
YoY %	0.14%	0.14%	0.14%	3.89%	0.00%	0.30%	-	-
Horiz. %	104.65%	104.50%	104.35%	104.20%	100.30%	100.30%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	621,034	621,034	621,034	625,547	597,685	602,259	602,259	2.06%
YoY %	0.00%	0.00%	-0.72%	4.66%	-0.76%	0.00%	-	-
Horiz. %	103.12%	103.12%	103.12%	103.87%	99.24%	100.00%	100.00%	-
Div Payout %	86.44%	86.11%	84.95%	55.28%	88.21%	84.03%	84.35%	-
YoY %	0.38%	1.37%	53.67%	-37.33%	4.97%	-0.38%	-	-
Horiz. %	102.48%	102.09%	100.71%	65.54%	104.58%	99.62%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	12,601,224	12,583,170	12,565,117	12,547,064	12,077,677	12,077,677	12,041,571	3.06%
YoY %	0.14%	0.14%	0.14%	3.89%	0.00%	0.30%	-	-
Horiz. %	104.65%	104.50%	104.35%	104.20%	100.30%	100.30%	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%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	61.89%	61.83%	62.55%	104.70%	59.05%	62.55%	62.48%	-
YoY %	0.10%	-1.15%	-40.26%	77.31%	-5.60%	0.11%	-	-
Horiz. %	99.06%	98.96%	100.11%	167.57%	94.51%	100.11%	100.00%	-
ROE	5.70%	5.73%	5.82%	9.02%	5.61%	5.93%	5.93%	-
YoY %	-0.52%	-1.55%	-35.48%	60.78%	-5.40%	0.00%	-	-
Horiz. %	96.12%	96.63%	98.15%	152.11%	94.60%	100.00%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	73.77	74.15	74.17	74.24	73.34	72.66	72.43	1.22%
YoY %	-0.51%	-0.03%	-0.09%	1.23%	0.94%	0.32%	-	-
Horiz. %	101.85%	102.37%	102.40%	102.50%	101.26%	100.32%	100.00%	-
EPS	39.80	39.96	40.48	62.68	37.53	39.70	39.56	0.40%
YoY %	-0.40%	-1.28%	-35.42%	67.01%	-5.47%	0.35%	-	-
Horiz. %	100.61%	101.01%	102.33%	158.44%	94.87%	100.35%	100.00%	-
DPS	34.40	34.40	34.40	34.65	33.11	33.36	33.36	2.06%
YoY %	0.00%	0.00%	-0.72%	4.65%	-0.75%	0.00%	-	-
Horiz. %	103.12%	103.12%	103.12%	103.87%	99.25%	100.00%	100.00%	-
NAPS	6.98	6.97	6.96	6.95	6.69	6.69	6.67	3.06%
YoY %	0.14%	0.14%	0.14%	3.89%	0.00%	0.30%	-	-
Horiz. %	104.65%	104.50%	104.35%	104.20%	100.30%	100.30%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	73.77	74.15	74.17	74.24	73.34	72.66	72.43	1.22%
YoY %	-0.51%	-0.03%	-0.09%	1.23%	0.94%	0.32%	-	-
Horiz. %	101.85%	102.37%	102.40%	102.50%	101.26%	100.32%	100.00%	-
EPS	39.80	39.95	40.49	62.68	37.53	39.70	39.55	0.41%
YoY %	-0.38%	-1.33%	-35.40%	67.01%	-5.47%	0.38%	-	-
Horiz. %	100.63%	101.01%	102.38%	158.48%	94.89%	100.38%	100.00%	-
DPS	34.40	34.40	34.40	34.65	33.11	33.36	33.36	2.06%
YoY %	0.00%	0.00%	-0.72%	4.65%	-0.75%	0.00%	-	-
Horiz. %	103.12%	103.12%	103.12%	103.87%	99.25%	100.00%	100.00%	-
NAPS	6.98	6.97	6.96	6.95	6.69	6.69	6.67	3.06%
YoY %	0.14%	0.14%	0.14%	3.89%	0.00%	0.30%	-	-
Horiz. %	104.65%	104.50%	104.35%	104.20%	100.30%	100.30%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	7.72	7.48	7.16	7.06	7.00	6.96	6.99	-
P/RPS	10.46	10.09	9.65	9.51	9.54	9.58	9.65	5.50%
YoY %	3.67%	4.56%	1.47%	-0.31%	-0.42%	-0.73%	-	-
Horiz. %	108.39%	104.56%	100.00%	98.55%	98.86%	99.27%	100.00%	-
P/EPS	19.40	18.72	17.68	11.26	18.65	17.53	17.67	6.40%
YoY %	3.63%	5.88%	57.02%	-39.62%	6.39%	-0.79%	-	-
Horiz. %	109.79%	105.94%	100.06%	63.72%	105.55%	99.21%	100.00%	-
EY	5.15	5.34	5.66	8.88	5.36	5.70	5.66	-6.08%
YoY %	-3.56%	-5.65%	-36.26%	65.67%	-5.96%	0.71%	-	-
Horiz. %	90.99%	94.35%	100.00%	156.89%	94.70%	100.71%	100.00%	-
DY	4.46	4.60	4.80	4.91	4.73	4.79	4.77	-4.36%
YoY %	-3.04%	-4.17%	-2.24%	3.81%	-1.25%	0.42%	-	-
Horiz. %	93.50%	96.44%	100.63%	102.94%	99.16%	100.42%	100.00%	-
P/NAPS	1.11	1.07	1.03	1.02	1.05	1.04	1.05	3.76%
YoY %	3.74%	3.88%	0.98%	-2.86%	0.96%	-0.95%	-	-
Horiz. %	105.71%	101.90%	98.10%	97.14%	100.00%	99.05%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	03/11/16	02/08/16	06/05/16	21/01/16	11/11/15	07/08/15	05/05/15	-
Price	7.80	7.50	7.20	6.96	7.00	7.29	7.14	-
P/RPS	10.57	10.11	9.71	9.38	9.54	10.03	9.86	4.73%
YoY %	4.55%	4.12%	3.52%	-1.68%	-4.89%	1.72%	-	-
Horiz. %	107.20%	102.54%	98.48%	95.13%	96.75%	101.72%	100.00%	-
P/EPS	19.60	18.77	17.78	11.10	18.65	18.36	18.05	5.63%
YoY %	4.42%	5.57%	60.18%	-40.48%	1.58%	1.72%	-	-
Horiz. %	108.59%	103.99%	98.50%	61.50%	103.32%	101.72%	100.00%	-
EY	5.10	5.33	5.62	9.01	5.36	5.45	5.54	-5.35%
YoY %	-4.32%	-5.16%	-37.62%	68.10%	-1.65%	-1.62%	-	-
Horiz. %	92.06%	96.21%	101.44%	162.64%	96.75%	98.38%	100.00%	-
DY	4.41	4.59	4.78	4.98	4.73	4.58	4.67	-3.73%
YoY %	-3.92%	-3.97%	-4.02%	5.29%	3.28%	-1.93%	-	-
Horiz. %	94.43%	98.29%	102.36%	106.64%	101.28%	98.07%	100.00%	-
P/NAPS	1.12	1.08	1.03	1.00	1.05	1.09	1.07	3.08%
YoY %	3.70%	4.85%	3.00%	-4.76%	-3.67%	1.87%	-	-
Horiz. %	104.67%	100.93%	96.26%	93.46%	98.13%	101.87%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

769

MPI

MALAYSIAN PACIFIC INDUSTRIES

522

PTRANS

PERAK TRANSIT BERHAD

513

HLIND

HONG LEONG INDUSTRIES BHD

508

YTLPOWR

YTL POWER INTERNATIONAL BHD

275

MYEG

MY E.G. SERVICES BHD

245

CAPITALA

CAPITAL A BERHAD

205

SAPNRG

SAPURA ENERGY BERHAD

188

PBBANK

PUBLIC BANK BHD

185

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More