[KLCC] QoQ Annualized Quarter Result on 31-Mar-2015 [#1] | Financial Results | I3investor

[KLCC] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

05-May-2015

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- -23.87%

YoY- -2.97%

Quarter Report

KLCCP Stapled Group (FY 2015 1st Quarter_Results 31 Mar 15).pdf

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Annualized Quarter Result
Revenue	1,340,229	1,324,113	1,311,800	1,307,576	1,353,516	1,342,021	1,347,392	-0.35%
YoY %	1.22%	0.94%	0.32%	-3.39%	0.86%	-0.40%	-	-
Horiz. %	99.47%	98.27%	97.36%	97.04%	100.45%	99.60%	100.00%	-
PBT	1,518,355	891,693	927,138	923,720	1,280,459	905,428	894,350	42.17%
YoY %	70.28%	-3.82%	0.37%	-27.86%	41.42%	1.24%	-	-
Horiz. %	169.77%	99.70%	103.67%	103.28%	143.17%	101.24%	100.00%	-
Tax	-115,166	-109,822	-106,604	-106,796	-121,072	-124,296	-116,502	-0.76%
YoY %	-4.87%	-3.02%	0.18%	11.79%	2.59%	-6.69%	-	-
Horiz. %	98.85%	94.27%	91.50%	91.67%	103.92%	106.69%	100.00%	-
NP	1,403,189	781,870	820,534	816,924	1,159,387	781,132	777,848	48.02%
YoY %	79.47%	-4.71%	0.44%	-29.54%	48.42%	0.42%	-	-
Horiz. %	180.39%	100.52%	105.49%	105.02%	149.05%	100.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,131,521	677,562	716,740	714,028	937,927	674,724	669,716	41.72%
YoY %	67.00%	-5.47%	0.38%	-23.87%	39.01%	0.75%	-	-
Horiz. %	168.96%	101.17%	107.02%	106.62%	140.05%	100.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.58%	12.32%	11.50%	11.56%	9.46%	13.73%	13.03%	-
YoY %	-38.47%	7.13%	-0.52%	22.20%	-31.10%	5.37%	-	-
Horiz. %	58.17%	94.55%	88.26%	88.72%	72.60%	105.37%	100.00%	-
Total Cost	-62,960	542,242	491,266	490,652	194,129	560,889	569,544	-
YoY %	-111.61%	10.38%	0.13%	152.75%	-65.39%	-1.52%	-	-
Horiz. %	-11.05%	95.21%	86.26%	86.15%	34.08%	98.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,547,064	12,077,677	12,077,677	12,041,571	12,023,517	11,734,664	11,716,610	4.65%
YoY %	3.89%	0.00%	0.30%	0.15%	2.46%	0.15%	-	-
Horiz. %	107.09%	103.08%	103.08%	102.77%	102.62%	100.15%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	625,547	597,685	602,259	602,259	607,314	599,129	602,981	2.47%
YoY %	4.66%	-0.76%	0.00%	-0.83%	1.37%	-0.64%	-	-
Horiz. %	103.74%	99.12%	99.88%	99.88%	100.72%	99.36%	100.00%	-
Div Payout %	55.28%	88.21%	84.03%	84.35%	64.75%	88.80%	90.04%	-
YoY %	-37.33%	4.97%	-0.38%	30.27%	-27.08%	-1.38%	-	-
Horiz. %	61.39%	97.97%	93.33%	93.68%	71.91%	98.62%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	12,547,064	12,077,677	12,077,677	12,041,571	12,023,517	11,734,664	11,716,610	4.65%
YoY %	3.89%	0.00%	0.30%	0.15%	2.46%	0.15%	-	-
Horiz. %	107.09%	103.08%	103.08%	102.77%	102.62%	100.15%	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%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	104.70%	59.05%	62.55%	62.48%	85.66%	58.21%	57.73%	-
YoY %	77.31%	-5.60%	0.11%	-27.06%	47.16%	0.83%	-	-
Horiz. %	181.36%	102.29%	108.35%	108.23%	148.38%	100.83%	100.00%	-
ROE	9.02%	5.61%	5.93%	5.93%	7.80%	5.75%	5.72%	-
YoY %	60.78%	-5.40%	0.00%	-23.97%	35.65%	0.52%	-	-
Horiz. %	157.69%	98.08%	103.67%	103.67%	136.36%	100.52%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	74.24	73.34	72.66	72.43	74.97	74.34	74.63	-0.34%
YoY %	1.23%	0.94%	0.32%	-3.39%	0.85%	-0.39%	-	-
Horiz. %	99.48%	98.27%	97.36%	97.05%	100.46%	99.61%	100.00%	-
EPS	62.68	37.53	39.70	39.56	51.95	37.37	37.10	41.71%
YoY %	67.01%	-5.47%	0.35%	-23.85%	39.02%	0.73%	-	-
Horiz. %	168.95%	101.16%	107.01%	106.63%	140.03%	100.73%	100.00%	-
DPS	34.65	33.11	33.36	33.36	33.64	33.19	33.40	2.47%
YoY %	4.65%	-0.75%	0.00%	-0.83%	1.36%	-0.63%	-	-
Horiz. %	103.74%	99.13%	99.88%	99.88%	100.72%	99.37%	100.00%	-
NAPS	6.95	6.69	6.69	6.67	6.66	6.50	6.49	4.65%
YoY %	3.89%	0.00%	0.30%	0.15%	2.46%	0.15%	-	-
Horiz. %	107.09%	103.08%	103.08%	102.77%	102.62%	100.15%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	74.24	73.34	72.66	72.43	74.97	74.34	74.63	-0.34%
YoY %	1.23%	0.94%	0.32%	-3.39%	0.85%	-0.39%	-	-
Horiz. %	99.48%	98.27%	97.36%	97.05%	100.46%	99.61%	100.00%	-
EPS	62.68	37.53	39.70	39.55	51.95	37.37	37.10	41.71%
YoY %	67.01%	-5.47%	0.38%	-23.87%	39.02%	0.73%	-	-
Horiz. %	168.95%	101.16%	107.01%	106.60%	140.03%	100.73%	100.00%	-
DPS	34.65	33.11	33.36	33.36	33.64	33.19	33.40	2.47%
YoY %	4.65%	-0.75%	0.00%	-0.83%	1.36%	-0.63%	-	-
Horiz. %	103.74%	99.13%	99.88%	99.88%	100.72%	99.37%	100.00%	-
NAPS	6.95	6.69	6.69	6.67	6.66	6.50	6.49	4.65%
YoY %	3.89%	0.00%	0.30%	0.15%	2.46%	0.15%	-	-
Horiz. %	107.09%	103.08%	103.08%	102.77%	102.62%	100.15%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	7.06	7.00	6.96	6.99	6.71	6.64	6.53	-
P/RPS	9.51	9.54	9.58	9.65	8.95	8.93	8.75	5.69%
YoY %	-0.31%	-0.42%	-0.73%	7.82%	0.22%	2.06%	-	-
Horiz. %	108.69%	109.03%	109.49%	110.29%	102.29%	102.06%	100.00%	-
P/EPS	11.26	18.65	17.53	17.67	12.92	17.77	17.60	-25.69%
YoY %	-39.62%	6.39%	-0.79%	36.76%	-27.29%	0.97%	-	-
Horiz. %	63.98%	105.97%	99.60%	100.40%	73.41%	100.97%	100.00%	-
EY	8.88	5.36	5.70	5.66	7.74	5.63	5.68	34.59%
YoY %	65.67%	-5.96%	0.71%	-26.87%	37.48%	-0.88%	-	-
Horiz. %	156.34%	94.37%	100.35%	99.65%	136.27%	99.12%	100.00%	-
DY	4.91	4.73	4.79	4.77	5.01	5.00	5.11	-2.61%
YoY %	3.81%	-1.25%	0.42%	-4.79%	0.20%	-2.15%	-	-
Horiz. %	96.09%	92.56%	93.74%	93.35%	98.04%	97.85%	100.00%	-
P/NAPS	1.02	1.05	1.04	1.05	1.01	1.02	1.01	0.65%
YoY %	-2.86%	0.96%	-0.95%	3.96%	-0.98%	0.99%	-	-
Horiz. %	100.99%	103.96%	102.97%	103.96%	100.00%	100.99%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	21/01/16	11/11/15	07/08/15	05/05/15	26/01/15	07/11/14	11/08/14	-
Price	6.96	7.00	7.29	7.14	6.80	6.78	6.40	-
P/RPS	9.38	9.54	10.03	9.86	9.07	9.12	8.58	6.10%
YoY %	-1.68%	-4.89%	1.72%	8.71%	-0.55%	6.29%	-	-
Horiz. %	109.32%	111.19%	116.90%	114.92%	105.71%	106.29%	100.00%	-
P/EPS	11.10	18.65	18.36	18.05	13.09	18.14	17.25	-25.40%
YoY %	-40.48%	1.58%	1.72%	37.89%	-27.84%	5.16%	-	-
Horiz. %	64.35%	108.12%	106.43%	104.64%	75.88%	105.16%	100.00%	-
EY	9.01	5.36	5.45	5.54	7.64	5.51	5.80	34.02%
YoY %	68.10%	-1.65%	-1.62%	-27.49%	38.66%	-5.00%	-	-
Horiz. %	155.34%	92.41%	93.97%	95.52%	131.72%	95.00%	100.00%	-
DY	4.98	4.73	4.58	4.67	4.95	4.89	5.22	-3.08%
YoY %	5.29%	3.28%	-1.93%	-5.66%	1.23%	-6.32%	-	-
Horiz. %	95.40%	90.61%	87.74%	89.46%	94.83%	93.68%	100.00%	-
P/NAPS	1.00	1.05	1.09	1.07	1.02	1.04	0.99	0.67%
YoY %	-4.76%	-3.67%	1.87%	4.90%	-1.92%	5.05%	-	-
Horiz. %	101.01%	106.06%	110.10%	108.08%	103.03%	105.05%	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

Post a Comment

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Koon Yew Yin's Blog

Sendai is under priced - Koon Yew Yin

2

save malaysia!

Sunway will be eligible for inclusion as KLCI component stock at AMMB's expense, says RHB IB

3

save malaysia!

Lynas permanent disposal facility appeal challenge to be heard on Sept 18

4

RHB Investment Research Reports

Real Estate - JS-SEZ: The New Chapter of Iskandar Malaysia

5

save malaysia!

Time for Muhyiddin, Hadi to step down: Zaid

6

save malaysia!

Our mandate is to bring about change, not get rich, says Anwar

7

MQ Market Updates

MQ Market Updates - 13 May2024

8

TA Sector Research

Weekly Strategy - Anticipate Continuation in Market Consolidation

Hot Stocks Today >

1

TASCO BERHAD

1000

2

EVERSENDAI CORPORATION BERHAD

361

3

PERAK TRANSIT BERHAD

331

4

MALAYSIAN PACIFIC INDUSTRIES

325

5

GENTING BHD

320

6

HONG LEONG INDUSTRIES BHD

317

7

YTL POWER INTERNATIONAL BHD

262

8

GENTING MALAYSIA BERHAD

252

9

TOP GLOVE CORPORATION BHD

246

10

SAPURA ENERGY BERHAD

219

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....