[KLCC] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

15-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 100.7%

YoY- -1.65%

Quarter Report

KLCCP Stapled Group Q2 FY2017 results (30 June 2017).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Cumulative Result
Revenue	345,112	1,366,751	1,014,679	674,176	336,657	1,343,546	998,857	-50.79%
YoY %	-74.75%	34.70%	50.51%	100.26%	-74.94%	34.51%	-	-
Horiz. %	34.55%	136.83%	101.58%	67.49%	33.70%	134.51%	100.00%	-
PBT	233,887	1,115,331	692,515	459,457	229,380	1,102,698	696,549	-51.72%
YoY %	-79.03%	61.06%	50.72%	100.30%	-79.20%	58.31%	-	-
Horiz. %	33.58%	160.12%	99.42%	65.96%	32.93%	158.31%	100.00%	-
Tax	-25,215	-101,766	-79,125	-51,172	-25,943	-91,671	-78,331	-53.06%
YoY %	75.22%	-28.61%	-54.63%	-97.25%	71.70%	-17.03%	-	-
Horiz. %	32.19%	129.92%	101.01%	65.33%	33.12%	117.03%	100.00%	-
NP	208,672	1,013,565	613,390	408,285	203,437	1,011,027	618,218	-51.55%
YoY %	-79.41%	65.24%	50.24%	100.69%	-79.88%	63.54%	-	-
Horiz. %	33.75%	163.95%	99.22%	66.04%	32.91%	163.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	180,671	877,900	532,384	354,683	176,725	885,971	538,843	-51.76%
YoY %	-79.42%	64.90%	50.10%	100.70%	-80.05%	64.42%	-	-
Horiz. %	33.53%	162.92%	98.80%	65.82%	32.80%	164.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.78%	9.12%	11.43%	11.14%	11.31%	8.31%	11.25%	-
YoY %	18.20%	-20.21%	2.60%	-1.50%	36.10%	-26.13%	-	-
Horiz. %	95.82%	81.07%	101.60%	99.02%	100.53%	73.87%	100.00%	-
Total Cost	136,440	353,186	401,289	265,891	133,220	332,519	380,639	-49.57%
YoY %	-61.37%	-11.99%	50.92%	99.59%	-59.94%	-12.64%	-	-
Horiz. %	35.84%	92.79%	105.43%	69.85%	35.00%	87.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,016,450	13,034,503	12,835,917	12,817,864	12,799,811	12,799,811	12,601,224	2.18%
YoY %	-0.14%	1.55%	0.14%	0.14%	0.00%	1.58%	-	-
Horiz. %	103.30%	103.44%	101.86%	101.72%	101.58%	101.58%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	157,063	652,627	465,775	310,517	155,258	643,601	465,775	-51.58%
YoY %	-75.93%	40.12%	50.00%	100.00%	-75.88%	38.18%	-	-
Horiz. %	33.72%	140.12%	100.00%	66.67%	33.33%	138.18%	100.00%	-
Div Payout %	86.93%	74.34%	87.49%	87.55%	87.85%	72.64%	86.44%	-
YoY %	16.94%	-15.03%	-0.07%	-0.34%	20.94%	-15.96%	-	-
Horiz. %	100.57%	86.00%	101.21%	101.28%	101.63%	84.04%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	13,016,450	13,034,503	12,835,917	12,817,864	12,799,811	12,799,811	12,601,224	2.18%
YoY %	-0.14%	1.55%	0.14%	0.14%	0.00%	1.58%	-	-
Horiz. %	103.30%	103.44%	101.86%	101.72%	101.58%	101.58%	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%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	60.47%	74.16%	60.45%	60.56%	60.43%	75.25%	61.89%	-
YoY %	-18.46%	22.68%	-0.18%	0.22%	-19.69%	21.59%	-	-
Horiz. %	97.71%	119.83%	97.67%	97.85%	97.64%	121.59%	100.00%	-
ROE	1.39%	6.74%	4.15%	2.77%	1.38%	6.92%	4.28%	-
YoY %	-79.38%	62.41%	49.82%	100.72%	-80.06%	61.68%	-	-
Horiz. %	32.48%	157.48%	96.96%	64.72%	32.24%	161.68%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	19.12	75.71	56.20	37.34	18.65	74.42	55.33	-50.78%
YoY %	-74.75%	34.72%	50.51%	100.21%	-74.94%	34.50%	-	-
Horiz. %	34.56%	136.83%	101.57%	67.49%	33.71%	134.50%	100.00%	-
EPS	10.01	48.63	29.49	19.65	9.79	49.08	29.85	-51.76%
YoY %	-79.42%	64.90%	50.08%	100.72%	-80.05%	64.42%	-	-
Horiz. %	33.53%	162.91%	98.79%	65.83%	32.80%	164.42%	100.00%	-
DPS	8.70	36.15	25.80	17.20	8.60	35.65	25.80	-51.58%
YoY %	-75.93%	40.12%	50.00%	100.00%	-75.88%	38.18%	-	-
Horiz. %	33.72%	140.12%	100.00%	66.67%	33.33%	138.18%	100.00%	-
NAPS	7.21	7.22	7.11	7.10	7.09	7.09	6.98	2.18%
YoY %	-0.14%	1.55%	0.14%	0.14%	0.00%	1.58%	-	-
Horiz. %	103.30%	103.44%	101.86%	101.72%	101.58%	101.58%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	19.12	75.71	56.20	37.34	18.65	74.42	55.33	-50.78%
YoY %	-74.75%	34.72%	50.51%	100.21%	-74.94%	34.50%	-	-
Horiz. %	34.56%	136.83%	101.57%	67.49%	33.71%	134.50%	100.00%	-
EPS	10.01	48.63	29.49	19.65	9.79	49.08	29.85	-51.76%
YoY %	-79.42%	64.90%	50.08%	100.72%	-80.05%	64.42%	-	-
Horiz. %	33.53%	162.91%	98.79%	65.83%	32.80%	164.42%	100.00%	-
DPS	8.70	36.15	25.80	17.20	8.60	35.65	25.80	-51.58%
YoY %	-75.93%	40.12%	50.00%	100.00%	-75.88%	38.18%	-	-
Horiz. %	33.72%	140.12%	100.00%	66.67%	33.33%	138.18%	100.00%	-
NAPS	7.21	7.22	7.11	7.10	7.09	7.09	6.98	2.18%
YoY %	-0.14%	1.55%	0.14%	0.14%	0.00%	1.58%	-	-
Horiz. %	103.30%	103.44%	101.86%	101.72%	101.58%	101.58%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	7.17	8.64	8.00	7.99	7.93	8.30	7.72	-
P/RPS	37.51	11.41	14.23	21.40	42.52	11.15	13.95	93.48%
YoY %	228.75%	-19.82%	-33.50%	-49.67%	281.35%	-20.07%	-	-
Horiz. %	268.89%	81.79%	102.01%	153.41%	304.80%	79.93%	100.00%	-
P/EPS	71.65	17.77	27.13	40.67	81.01	16.91	25.86	97.39%
YoY %	303.21%	-34.50%	-33.29%	-49.80%	379.07%	-34.61%	-	-
Horiz. %	277.07%	68.72%	104.91%	157.27%	313.26%	65.39%	100.00%	-
EY	1.40	5.63	3.69	2.46	1.23	5.91	3.87	-49.26%
YoY %	-75.13%	52.57%	50.00%	100.00%	-79.19%	52.71%	-	-
Horiz. %	36.18%	145.48%	95.35%	63.57%	31.78%	152.71%	100.00%	-
DY	1.21	4.18	3.23	2.15	1.08	4.30	3.34	-49.21%
YoY %	-71.05%	29.41%	50.23%	99.07%	-74.88%	28.74%	-	-
Horiz. %	36.23%	125.15%	96.71%	64.37%	32.34%	128.74%	100.00%	-
P/NAPS	0.99	1.20	1.13	1.13	1.12	1.17	1.11	-7.35%
YoY %	-17.50%	6.19%	0.00%	0.89%	-4.27%	5.41%	-	-
Horiz. %	89.19%	108.11%	101.80%	101.80%	100.90%	105.41%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	16/05/18	24/01/18	13/11/17	15/08/17	22/05/17	20/01/17	03/11/16	-
Price	7.82	7.80	7.77	7.92	7.87	7.82	7.80	-
P/RPS	40.91	10.30	13.82	21.21	42.20	10.51	14.10	103.55%
YoY %	297.18%	-25.47%	-34.84%	-49.74%	301.52%	-25.46%	-	-
Horiz. %	290.14%	73.05%	98.01%	150.43%	299.29%	74.54%	100.00%	-
P/EPS	78.14	16.04	26.35	40.31	80.40	15.93	26.13	107.70%
YoY %	387.16%	-39.13%	-34.63%	-49.86%	404.71%	-39.04%	-	-
Horiz. %	299.04%	61.39%	100.84%	154.27%	307.69%	60.96%	100.00%	-
EY	1.28	6.23	3.80	2.48	1.24	6.28	3.83	-51.87%
YoY %	-79.45%	63.95%	53.23%	100.00%	-80.25%	63.97%	-	-
Horiz. %	33.42%	162.66%	99.22%	64.75%	32.38%	163.97%	100.00%	-
DY	1.11	4.63	3.32	2.17	1.09	4.56	3.31	-51.76%
YoY %	-76.03%	39.46%	53.00%	99.08%	-76.10%	37.76%	-	-
Horiz. %	33.53%	139.88%	100.30%	65.56%	32.93%	137.76%	100.00%	-
P/NAPS	1.08	1.08	1.09	1.12	1.11	1.10	1.12	-2.39%
YoY %	0.00%	-0.92%	-2.68%	0.90%	0.91%	-1.79%	-	-
Horiz. %	96.43%	96.43%	97.32%	100.00%	99.11%	98.21%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-03 16:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-03 16:10:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-03 16:10:00

EMA 5

5 Mins

BUY

2024-05-03 16:10:00

ADX

5 Mins

BUY

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

336

PTRANS

PERAK TRANSIT BERHAD

331

HLIND

HONG LEONG INDUSTRIES BHD

325

YTLPOWR

YTL POWER INTERNATIONAL BHD

257

MYEG

MY E.G. SERVICES BHD

214

YTL

YTL CORPORATION BHD

176

PBBANK

PUBLIC BANK BHD

168

TENAGA

TENAGA NASIONAL BHD

147

GENTING

GENTING BHD

146

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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