[KLCC] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

10-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- 54.07%

YoY- 18.25%

Quarter Report

KLCCP Stapled Group Q3 FY2022 results (30 Sept 2022).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Cumulative Result
Revenue	775,377	380,744	1,459,251	1,045,995	672,018	321,712	1,171,056	-24.09%
YoY %	103.65%	-73.91%	39.51%	55.65%	108.89%	-72.53%	-	-
Horiz. %	66.21%	32.51%	124.61%	89.32%	57.39%	27.47%	100.00%	-
PBT	473,180	236,766	1,018,879	659,283	421,720	202,469	565,797	-11.26%
YoY %	99.85%	-76.76%	54.54%	56.33%	108.29%	-64.22%	-	-
Horiz. %	83.63%	41.85%	180.08%	116.52%	74.54%	35.78%	100.00%	-
Tax	-56,486	-28,163	-107,525	-84,367	-52,823	-21,754	-31,768	46.92%
YoY %	-100.57%	73.81%	-27.45%	-59.72%	-142.82%	31.52%	-	-
Horiz. %	177.81%	88.65%	338.47%	265.57%	166.28%	68.48%	100.00%	-
NP	416,694	208,603	911,354	574,916	368,897	180,715	534,029	-15.28%
YoY %	99.75%	-77.11%	58.52%	55.85%	104.13%	-66.16%	-	-
Horiz. %	78.03%	39.06%	170.66%	107.66%	69.08%	33.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	361,365	180,561	782,663	503,197	326,611	161,436	495,852	-19.06%
YoY %	100.13%	-76.93%	55.54%	54.07%	102.32%	-67.44%	-	-
Horiz. %	72.88%	36.41%	157.84%	101.48%	65.87%	32.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.94%	11.89%	10.55%	12.80%	12.53%	10.74%	5.61%	-
YoY %	0.42%	12.70%	-17.58%	2.15%	16.67%	91.44%	-	-
Horiz. %	212.83%	211.94%	188.06%	228.16%	223.35%	191.44%	100.00%	-
Total Cost	358,683	172,141	547,897	471,079	303,121	140,997	637,027	-31.88%
YoY %	108.37%	-68.58%	16.31%	55.41%	114.98%	-77.87%	-	-
Horiz. %	56.31%	27.02%	86.01%	73.95%	47.58%	22.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,088,664	13,052,558	13,124,771	12,998,397	12,962,291	12,944,238	13,016,451	0.37%
YoY %	0.28%	-0.55%	0.97%	0.28%	0.14%	-0.55%	-	-
Horiz. %	100.55%	100.28%	100.83%	99.86%	99.58%	99.45%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	312,322	153,453	686,026	433,279	288,853	144,426	606,591	-35.83%
YoY %	103.53%	-77.63%	58.33%	50.00%	100.00%	-76.19%	-	-
Horiz. %	51.49%	25.30%	113.10%	71.43%	47.62%	23.81%	100.00%	-
Div Payout %	86.43%	84.99%	87.65%	86.11%	88.44%	89.46%	122.33%	-
YoY %	1.69%	-3.03%	1.79%	-2.63%	-1.14%	-26.87%	-	-
Horiz. %	70.65%	69.48%	71.65%	70.39%	72.30%	73.13%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	13,088,664	13,052,558	13,124,771	12,998,397	12,962,291	12,944,238	13,016,451	0.37%
YoY %	0.28%	-0.55%	0.97%	0.28%	0.14%	-0.55%	-	-
Horiz. %	100.55%	100.28%	100.83%	99.86%	99.58%	99.45%	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%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	53.74%	54.79%	62.45%	54.96%	54.89%	56.17%	45.60%	-
YoY %	-1.92%	-12.27%	13.63%	0.13%	-2.28%	23.18%	-	-
Horiz. %	117.85%	120.15%	136.95%	120.53%	120.37%	123.18%	100.00%	-
ROE	2.76%	1.38%	5.96%	3.87%	2.52%	1.25%	3.81%	-
YoY %	100.00%	-76.85%	54.01%	53.57%	101.60%	-67.19%	-	-
Horiz. %	72.44%	36.22%	156.43%	101.57%	66.14%	32.81%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	42.95	21.09	80.83	57.94	37.22	17.82	64.87	-24.09%
YoY %	103.65%	-73.91%	39.51%	55.67%	108.87%	-72.53%	-	-
Horiz. %	66.21%	32.51%	124.60%	89.32%	57.38%	27.47%	100.00%	-
EPS	20.02	10.00	43.35	27.87	18.09	8.94	27.47	-19.06%
YoY %	100.20%	-76.93%	55.54%	54.06%	102.35%	-67.46%	-	-
Horiz. %	72.88%	36.40%	157.81%	101.46%	65.85%	32.54%	100.00%	-
DPS	17.30	8.50	38.00	24.00	16.00	8.00	33.60	-35.83%
YoY %	103.53%	-77.63%	58.33%	50.00%	100.00%	-76.19%	-	-
Horiz. %	51.49%	25.30%	113.10%	71.43%	47.62%	23.81%	100.00%	-
NAPS	7.25	7.23	7.27	7.20	7.18	7.17	7.21	0.37%
YoY %	0.28%	-0.55%	0.97%	0.28%	0.14%	-0.55%	-	-
Horiz. %	100.55%	100.28%	100.83%	99.86%	99.58%	99.45%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	42.95	21.09	80.83	57.94	37.22	17.82	64.87	-24.09%
YoY %	103.65%	-73.91%	39.51%	55.67%	108.87%	-72.53%	-	-
Horiz. %	66.21%	32.51%	124.60%	89.32%	57.38%	27.47%	100.00%	-
EPS	20.02	10.00	43.35	27.87	18.09	8.94	27.47	-19.06%
YoY %	100.20%	-76.93%	55.54%	54.06%	102.35%	-67.46%	-	-
Horiz. %	72.88%	36.40%	157.81%	101.46%	65.85%	32.54%	100.00%	-
DPS	17.30	8.50	38.00	24.00	16.00	8.00	33.60	-35.83%
YoY %	103.53%	-77.63%	58.33%	50.00%	100.00%	-76.19%	-	-
Horiz. %	51.49%	25.30%	113.10%	71.43%	47.62%	23.81%	100.00%	-
NAPS	7.25	7.23	7.27	7.20	7.18	7.17	7.21	0.37%
YoY %	0.28%	-0.55%	0.97%	0.28%	0.14%	-0.55%	-	-
Horiz. %	100.55%	100.28%	100.83%	99.86%	99.58%	99.45%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	6.99	6.85	6.71	6.59	6.80	6.56	6.55	-
P/RPS	16.28	32.48	8.30	11.37	18.27	36.81	10.10	37.59%
YoY %	-49.88%	291.33%	-27.00%	-37.77%	-50.37%	264.46%	-	-
Horiz. %	161.19%	321.58%	82.18%	112.57%	180.89%	364.46%	100.00%	-
P/EPS	34.92	68.49	15.48	23.64	37.59	73.36	23.85	29.03%
YoY %	-49.01%	342.44%	-34.52%	-37.11%	-48.76%	207.59%	-	-
Horiz. %	146.42%	287.17%	64.91%	99.12%	157.61%	307.59%	100.00%	-
EY	2.86	1.46	6.46	4.23	2.66	1.36	4.19	-22.53%
YoY %	95.89%	-77.40%	52.72%	59.02%	95.59%	-67.54%	-	-
Horiz. %	68.26%	34.84%	154.18%	100.95%	63.48%	32.46%	100.00%	-
DY	2.47	1.24	5.66	3.64	2.35	1.22	5.13	-38.65%
YoY %	99.19%	-78.09%	55.49%	54.89%	92.62%	-76.22%	-	-
Horiz. %	48.15%	24.17%	110.33%	70.96%	45.81%	23.78%	100.00%	-
P/NAPS	0.96	0.95	0.92	0.92	0.95	0.91	0.91	3.64%
YoY %	1.05%	3.26%	0.00%	-3.16%	4.40%	0.00%	-	-
Horiz. %	105.49%	104.40%	101.10%	101.10%	104.40%	100.00%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	14/08/23	29/05/23	31/01/23	10/11/22	09/08/22	24/05/22	28/01/22	-
Price	6.77	6.96	7.05	6.80	6.93	6.78	6.37	-
P/RPS	15.76	33.00	8.72	11.74	18.62	38.05	9.82	37.19%
YoY %	-52.24%	278.44%	-25.72%	-36.95%	-51.06%	287.47%	-	-
Horiz. %	160.49%	336.05%	88.80%	119.55%	189.61%	387.47%	100.00%	-
P/EPS	33.82	69.59	16.26	24.40	38.31	75.82	23.19	28.69%
YoY %	-51.40%	327.98%	-33.36%	-36.31%	-49.47%	226.95%	-	-
Horiz. %	145.84%	300.09%	70.12%	105.22%	165.20%	326.95%	100.00%	-
EY	2.96	1.44	6.15	4.10	2.61	1.32	4.31	-22.21%
YoY %	105.56%	-76.59%	50.00%	57.09%	97.73%	-69.37%	-	-
Horiz. %	68.68%	33.41%	142.69%	95.13%	60.56%	30.63%	100.00%	-
DY	2.56	1.22	5.39	3.53	2.31	1.18	5.27	-38.28%
YoY %	109.84%	-77.37%	52.69%	52.81%	95.76%	-77.61%	-	-
Horiz. %	48.58%	23.15%	102.28%	66.98%	43.83%	22.39%	100.00%	-
P/NAPS	0.93	0.96	0.97	0.94	0.97	0.95	0.88	3.76%
YoY %	-3.12%	-1.03%	3.19%	-3.09%	2.11%	7.95%	-	-
Horiz. %	105.68%	109.09%	110.23%	106.82%	110.23%	107.95%	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 - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 16:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-25 16:50:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-04-25 16:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-25 16:30:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-25 16:20:00

TURTLE SYSTEM 20

10 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 >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

358

PTRANS

PERAK TRANSIT BERHAD

342

HLIND

HONG LEONG INDUSTRIES BHD

338

SAPNRG

SAPURA ENERGY BERHAD

289

DNEX

DAGANG NEXCHANGE BERHAD

278

YTLPOWR

YTL POWER INTERNATIONAL BHD

254

MYEG

MY E.G. SERVICES BHD

224

GENTING

GENTING BHD

205

PBBANK

PUBLIC BANK BHD

180

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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