[KLCC] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

13-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- -0.14%

YoY- -0.29%

Quarter Report

KLCCP Stapled Group Q3 FY2017 results (30 September 2017).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Quarter Result
Revenue	345,001	345,112	352,072	340,503	337,519	336,657	344,689	0.06%
YoY %	-0.03%	-1.98%	3.40%	0.88%	0.26%	-2.33%	-	-
Horiz. %	100.09%	100.12%	102.14%	98.79%	97.92%	97.67%	100.00%	-
PBT	232,735	233,887	422,816	233,058	230,077	229,380	406,149	-31.08%
YoY %	-0.49%	-44.68%	81.42%	1.30%	0.30%	-43.52%	-	-
Horiz. %	57.30%	57.59%	104.10%	57.38%	56.65%	56.48%	100.00%	-
Tax	-26,522	-25,215	-22,641	-27,953	-25,229	-25,943	-13,340	58.31%
YoY %	-5.18%	-11.37%	19.00%	-10.80%	2.75%	-94.48%	-	-
Horiz. %	198.82%	189.02%	169.72%	209.54%	189.12%	194.48%	100.00%	-
NP	206,213	208,672	400,175	205,105	204,848	203,437	392,809	-35.00%
YoY %	-1.18%	-47.85%	95.11%	0.13%	0.69%	-48.21%	-	-
Horiz. %	52.50%	53.12%	101.88%	52.21%	52.15%	51.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	179,148	180,671	345,516	177,701	177,958	176,725	347,128	-35.73%
YoY %	-0.84%	-47.71%	94.44%	-0.14%	0.70%	-49.09%	-	-
Horiz. %	51.61%	52.05%	99.54%	51.19%	51.27%	50.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.40%	10.78%	5.35%	11.99%	10.97%	11.31%	3.28%	-
YoY %	5.75%	101.50%	-55.38%	9.30%	-3.01%	244.82%	-	-
Horiz. %	347.56%	328.66%	163.11%	365.55%	334.45%	344.82%	100.00%	-
Total Cost	138,788	136,440	-48,103	135,398	132,671	133,220	-48,120	-
YoY %	1.72%	383.64%	-135.53%	2.06%	-0.41%	376.85%	-	-
Horiz. %	-288.42%	-283.54%	99.96%	-281.38%	-275.71%	-276.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,052,557	13,016,450	13,034,503	12,835,917	12,817,864	12,799,811	12,799,811	1.31%
YoY %	0.28%	-0.14%	1.55%	0.14%	0.14%	0.00%	-	-
Horiz. %	101.97%	101.69%	101.83%	100.28%	100.14%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	157,063	157,063	186,851	155,258	155,258	155,258	177,825	-7.96%
YoY %	0.00%	-15.94%	20.35%	0.00%	0.00%	-12.69%	-	-
Horiz. %	88.32%	88.32%	105.08%	87.31%	87.31%	87.31%	100.00%	-
Div Payout %	87.67%	86.93%	54.08%	87.37%	87.24%	87.85%	51.23%	-
YoY %	0.85%	60.74%	-38.10%	0.15%	-0.69%	71.48%	-	-
Horiz. %	171.13%	169.69%	105.56%	170.54%	170.29%	171.48%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	13,052,557	13,016,450	13,034,503	12,835,917	12,817,864	12,799,811	12,799,811	1.31%
YoY %	0.28%	-0.14%	1.55%	0.14%	0.14%	0.00%	-	-
Horiz. %	101.97%	101.69%	101.83%	100.28%	100.14%	100.00%	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%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	59.77%	60.47%	113.66%	60.24%	60.69%	60.43%	113.96%	-
YoY %	-1.16%	-46.80%	88.68%	-0.74%	0.43%	-46.97%	-	-
Horiz. %	52.45%	53.06%	99.74%	52.86%	53.26%	53.03%	100.00%	-
ROE	1.37%	1.39%	2.65%	1.38%	1.39%	1.38%	2.71%	-
YoY %	-1.44%	-47.55%	92.03%	-0.72%	0.72%	-49.08%	-	-
Horiz. %	50.55%	51.29%	97.79%	50.92%	51.29%	50.92%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	19.11	19.12	19.50	18.86	18.70	18.65	19.09	0.07%
YoY %	-0.05%	-1.95%	3.39%	0.86%	0.27%	-2.30%	-	-
Horiz. %	100.10%	100.16%	102.15%	98.80%	97.96%	97.70%	100.00%	-
EPS	9.92	10.01	19.14	9.84	9.86	9.79	19.23	-35.75%
YoY %	-0.90%	-47.70%	94.51%	-0.20%	0.72%	-49.09%	-	-
Horiz. %	51.59%	52.05%	99.53%	51.17%	51.27%	50.91%	100.00%	-
DPS	8.70	8.70	10.35	8.60	8.60	8.60	9.85	-7.96%
YoY %	0.00%	-15.94%	20.35%	0.00%	0.00%	-12.69%	-	-
Horiz. %	88.32%	88.32%	105.08%	87.31%	87.31%	87.31%	100.00%	-
NAPS	7.23	7.21	7.22	7.11	7.10	7.09	7.09	1.31%
YoY %	0.28%	-0.14%	1.55%	0.14%	0.14%	0.00%	-	-
Horiz. %	101.97%	101.69%	101.83%	100.28%	100.14%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	19.11	19.12	19.50	18.86	18.70	18.65	19.09	0.07%
YoY %	-0.05%	-1.95%	3.39%	0.86%	0.27%	-2.30%	-	-
Horiz. %	100.10%	100.16%	102.15%	98.80%	97.96%	97.70%	100.00%	-
EPS	9.92	10.01	19.14	9.84	9.86	9.79	19.23	-35.75%
YoY %	-0.90%	-47.70%	94.51%	-0.20%	0.72%	-49.09%	-	-
Horiz. %	51.59%	52.05%	99.53%	51.17%	51.27%	50.91%	100.00%	-
DPS	8.70	8.70	10.35	8.60	8.60	8.60	9.85	-7.96%
YoY %	0.00%	-15.94%	20.35%	0.00%	0.00%	-12.69%	-	-
Horiz. %	88.32%	88.32%	105.08%	87.31%	87.31%	87.31%	100.00%	-
NAPS	7.23	7.21	7.22	7.11	7.10	7.09	7.09	1.31%
YoY %	0.28%	-0.14%	1.55%	0.14%	0.14%	0.00%	-	-
Horiz. %	101.97%	101.69%	101.83%	100.28%	100.14%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	8.00	7.17	8.64	8.00	7.99	7.93	8.30	-
P/RPS	41.86	37.51	44.30	42.42	42.74	42.52	43.47	-2.49%
YoY %	11.60%	-15.33%	4.43%	-0.75%	0.52%	-2.19%	-	-
Horiz. %	96.30%	86.29%	101.91%	97.58%	98.32%	97.81%	100.00%	-
P/EPS	80.62	71.65	45.14	81.28	81.06	81.01	43.17	51.82%
YoY %	12.52%	58.73%	-44.46%	0.27%	0.06%	87.65%	-	-
Horiz. %	186.75%	165.97%	104.56%	188.28%	187.77%	187.65%	100.00%	-
EY	1.24	1.40	2.22	1.23	1.23	1.23	2.32	-34.21%
YoY %	-11.43%	-36.94%	80.49%	0.00%	0.00%	-46.98%	-	-
Horiz. %	53.45%	60.34%	95.69%	53.02%	53.02%	53.02%	100.00%	-
DY	1.09	1.21	1.20	1.08	1.08	1.08	1.19	-5.69%
YoY %	-9.92%	0.83%	11.11%	0.00%	0.00%	-9.24%	-	-
Horiz. %	91.60%	101.68%	100.84%	90.76%	90.76%	90.76%	100.00%	-
P/NAPS	1.11	0.99	1.20	1.13	1.13	1.12	1.17	-3.45%
YoY %	12.12%	-17.50%	6.19%	0.00%	0.89%	-4.27%	-	-
Horiz. %	94.87%	84.62%	102.56%	96.58%	96.58%	95.73%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	15/08/18	16/05/18	24/01/18	13/11/17	15/08/17	22/05/17	20/01/17	-
Price	7.62	7.82	7.80	7.77	7.92	7.87	7.82	-
P/RPS	39.87	40.91	40.00	41.20	42.36	42.20	40.96	-1.78%
YoY %	-2.54%	2.27%	-2.91%	-2.74%	0.38%	3.03%	-	-
Horiz. %	97.34%	99.88%	97.66%	100.59%	103.42%	103.03%	100.00%	-
P/EPS	76.79	78.14	40.76	78.94	80.35	80.40	40.67	52.94%
YoY %	-1.73%	91.71%	-48.37%	-1.75%	-0.06%	97.69%	-	-
Horiz. %	188.81%	192.13%	100.22%	194.10%	197.57%	197.69%	100.00%	-
EY	1.30	1.28	2.45	1.27	1.24	1.24	2.46	-34.71%
YoY %	1.56%	-47.76%	92.91%	2.42%	0.00%	-49.59%	-	-
Horiz. %	52.85%	52.03%	99.59%	51.63%	50.41%	50.41%	100.00%	-
DY	1.14	1.11	1.33	1.11	1.09	1.09	1.26	-6.47%
YoY %	2.70%	-16.54%	19.82%	1.83%	0.00%	-13.49%	-	-
Horiz. %	90.48%	88.10%	105.56%	88.10%	86.51%	86.51%	100.00%	-
P/NAPS	1.05	1.08	1.08	1.09	1.12	1.11	1.10	-3.06%
YoY %	-2.78%	0.00%	-0.92%	-2.68%	0.90%	0.91%	-	-
Horiz. %	95.45%	98.18%	98.18%	99.09%	101.82%	100.91%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 16:45:00

EMA 5

5 Mins

SELL

2024-05-06 16:40:00

EMA 5

10 Mins

SELL

2024-05-06 16:30:00

EMA 5

10 Mins

BUY

2024-05-06 16:25:00

EMA 5

5 Mins

BUY

2024-05-06 16:20:00

OBV

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

332

PTRANS

PERAK TRANSIT BERHAD

329

HLIND

HONG LEONG INDUSTRIES BHD

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

287

MYEG

MY E.G. SERVICES BHD

209

SNS

SNS NETWORK TECHNOLOGY BERHAD

201

YTL

YTL CORPORATION BHD

189

PBBANK

PUBLIC BANK BHD

174

DNEX

DAGANG NEXCHANGE BERHAD

170

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

ORIENT

6.97

-0.18

1,220,900

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

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