[KLCC] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

13-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 1.28%

YoY- 2.1%

Quarter Report

KLCCP Stapled Group Q3 FY2018 results (30 September 2018).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Quarter Result
Revenue	351,093	353,446	366,348	349,480	345,001	345,112	352,072	-0.18%
YoY %	-0.67%	-3.52%	4.83%	1.30%	-0.03%	-1.98%	-	-
Horiz. %	99.72%	100.39%	104.05%	99.26%	97.99%	98.02%	100.00%	-
PBT	234,022	239,595	262,955	234,516	232,735	233,887	422,816	-32.66%
YoY %	-2.33%	-8.88%	12.13%	0.77%	-0.49%	-44.68%	-	-
Horiz. %	55.35%	56.67%	62.19%	55.47%	55.04%	55.32%	100.00%	-
Tax	-26,326	-26,965	-48,870	-24,566	-26,522	-25,215	-22,641	10.60%
YoY %	2.37%	44.82%	-98.93%	7.38%	-5.18%	-11.37%	-	-
Horiz. %	116.28%	119.10%	215.85%	108.50%	117.14%	111.37%	100.00%	-
NP	207,696	212,630	214,085	209,950	206,213	208,672	400,175	-35.49%
YoY %	-2.32%	-0.68%	1.97%	1.81%	-1.18%	-47.85%	-	-
Horiz. %	51.90%	53.13%	53.50%	52.46%	51.53%	52.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	180,376	183,958	183,661	181,434	179,148	180,671	345,516	-35.24%
YoY %	-1.95%	0.16%	1.23%	1.28%	-0.84%	-47.71%	-	-
Horiz. %	52.20%	53.24%	53.16%	52.51%	51.85%	52.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.25%	11.25%	18.58%	10.48%	11.40%	10.78%	5.35%	-
YoY %	0.00%	-39.45%	77.29%	-8.07%	5.75%	101.50%	-	-
Horiz. %	210.28%	210.28%	347.29%	195.89%	213.08%	201.50%	100.00%	-
Total Cost	143,397	140,816	152,263	139,530	138,788	136,440	-48,103	-
YoY %	1.83%	-7.52%	9.13%	0.53%	1.72%	383.64%	-	-
Horiz. %	-298.10%	-292.74%	-316.54%	-290.07%	-288.52%	-283.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,106,718	13,088,664	13,088,664	13,070,610	13,052,557	13,016,450	13,034,503	0.37%
YoY %	0.14%	0.00%	0.14%	0.14%	0.28%	-0.14%	-	-
Horiz. %	100.55%	100.42%	100.42%	100.28%	100.14%	99.86%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	158,869	158,869	196,781	157,063	157,063	157,063	186,851	-10.27%
YoY %	0.00%	-19.27%	25.29%	0.00%	0.00%	-15.94%	-	-
Horiz. %	85.02%	85.02%	105.31%	84.06%	84.06%	84.06%	100.00%	-
Div Payout %	88.08%	86.36%	107.14%	86.57%	87.67%	86.93%	54.08%	-
YoY %	1.99%	-19.40%	23.76%	-1.25%	0.85%	60.74%	-	-
Horiz. %	162.87%	159.69%	198.11%	160.08%	162.11%	160.74%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	13,106,718	13,088,664	13,088,664	13,070,610	13,052,557	13,016,450	13,034,503	0.37%
YoY %	0.14%	0.00%	0.14%	0.14%	0.28%	-0.14%	-	-
Horiz. %	100.55%	100.42%	100.42%	100.28%	100.14%	99.86%	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%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	59.16%	60.16%	58.44%	60.07%	59.77%	60.47%	113.66%	-
YoY %	-1.66%	2.94%	-2.71%	0.50%	-1.16%	-46.80%	-	-
Horiz. %	52.05%	52.93%	51.42%	52.85%	52.59%	53.20%	100.00%	-
ROE	1.38%	1.41%	1.40%	1.39%	1.37%	1.39%	2.65%	-
YoY %	-2.13%	0.71%	0.72%	1.46%	-1.44%	-47.55%	-	-
Horiz. %	52.08%	53.21%	52.83%	52.45%	51.70%	52.45%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	19.45	19.58	20.29	19.36	19.11	19.12	19.50	-0.17%
YoY %	-0.66%	-3.50%	4.80%	1.31%	-0.05%	-1.95%	-	-
Horiz. %	99.74%	100.41%	104.05%	99.28%	98.00%	98.05%	100.00%	-
EPS	9.99	10.19	10.17	10.05	9.92	10.01	19.14	-35.25%
YoY %	-1.96%	0.20%	1.19%	1.31%	-0.90%	-47.70%	-	-
Horiz. %	52.19%	53.24%	53.13%	52.51%	51.83%	52.30%	100.00%	-
DPS	8.80	8.80	10.90	8.70	8.70	8.70	10.35	-10.27%
YoY %	0.00%	-19.27%	25.29%	0.00%	0.00%	-15.94%	-	-
Horiz. %	85.02%	85.02%	105.31%	84.06%	84.06%	84.06%	100.00%	-
NAPS	7.26	7.25	7.25	7.24	7.23	7.21	7.22	0.37%
YoY %	0.14%	0.00%	0.14%	0.14%	0.28%	-0.14%	-	-
Horiz. %	100.55%	100.42%	100.42%	100.28%	100.14%	99.86%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	19.45	19.58	20.29	19.36	19.11	19.12	19.50	-0.17%
YoY %	-0.66%	-3.50%	4.80%	1.31%	-0.05%	-1.95%	-	-
Horiz. %	99.74%	100.41%	104.05%	99.28%	98.00%	98.05%	100.00%	-
EPS	9.99	10.19	10.17	10.05	9.92	10.01	19.14	-35.25%
YoY %	-1.96%	0.20%	1.19%	1.31%	-0.90%	-47.70%	-	-
Horiz. %	52.19%	53.24%	53.13%	52.51%	51.83%	52.30%	100.00%	-
DPS	8.80	8.80	10.90	8.70	8.70	8.70	10.35	-10.27%
YoY %	0.00%	-19.27%	25.29%	0.00%	0.00%	-15.94%	-	-
Horiz. %	85.02%	85.02%	105.31%	84.06%	84.06%	84.06%	100.00%	-
NAPS	7.26	7.25	7.25	7.24	7.23	7.21	7.22	0.37%
YoY %	0.14%	0.00%	0.14%	0.14%	0.28%	-0.14%	-	-
Horiz. %	100.55%	100.42%	100.42%	100.28%	100.14%	99.86%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	7.77	7.76	7.66	7.60	8.00	7.17	8.64	-
P/RPS	39.95	39.64	37.75	39.26	41.86	37.51	44.30	-6.67%
YoY %	0.78%	5.01%	-3.85%	-6.21%	11.60%	-15.33%	-	-
Horiz. %	90.18%	89.48%	85.21%	88.62%	94.49%	84.67%	100.00%	-
P/EPS	77.77	76.16	75.30	75.62	80.62	71.65	45.14	43.85%
YoY %	2.11%	1.14%	-0.42%	-6.20%	12.52%	58.73%	-	-
Horiz. %	172.29%	168.72%	166.81%	167.52%	178.60%	158.73%	100.00%	-
EY	1.29	1.31	1.33	1.32	1.24	1.40	2.22	-30.43%
YoY %	-1.53%	-1.50%	0.76%	6.45%	-11.43%	-36.94%	-	-
Horiz. %	58.11%	59.01%	59.91%	59.46%	55.86%	63.06%	100.00%	-
DY	1.13	1.13	1.42	1.14	1.09	1.21	1.20	-3.93%
YoY %	0.00%	-20.42%	24.56%	4.59%	-9.92%	0.83%	-	-
Horiz. %	94.17%	94.17%	118.33%	95.00%	90.83%	100.83%	100.00%	-
P/NAPS	1.07	1.07	1.06	1.05	1.11	0.99	1.20	-7.37%
YoY %	0.00%	0.94%	0.95%	-5.41%	12.12%	-17.50%	-	-
Horiz. %	89.17%	89.17%	88.33%	87.50%	92.50%	82.50%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	20/08/19	07/05/19	24/01/19	13/11/18	15/08/18	16/05/18	24/01/18	-
Price	7.87	7.86	7.90	7.66	7.62	7.82	7.80	-
P/RPS	40.47	40.15	38.93	39.57	39.87	40.91	40.00	0.78%
YoY %	0.80%	3.13%	-1.62%	-0.75%	-2.54%	2.27%	-	-
Horiz. %	101.17%	100.37%	97.32%	98.92%	99.67%	102.27%	100.00%	-
P/EPS	78.77	77.14	77.65	76.22	76.79	78.14	40.76	55.33%
YoY %	2.11%	-0.66%	1.88%	-0.74%	-1.73%	91.71%	-	-
Horiz. %	193.25%	189.25%	190.51%	187.00%	188.40%	191.71%	100.00%	-
EY	1.27	1.30	1.29	1.31	1.30	1.28	2.45	-35.54%
YoY %	-2.31%	0.78%	-1.53%	0.77%	1.56%	-47.76%	-	-
Horiz. %	51.84%	53.06%	52.65%	53.47%	53.06%	52.24%	100.00%	-
DY	1.12	1.12	1.38	1.14	1.14	1.11	1.33	-10.85%
YoY %	0.00%	-18.84%	21.05%	0.00%	2.70%	-16.54%	-	-
Horiz. %	84.21%	84.21%	103.76%	85.71%	85.71%	83.46%	100.00%	-
P/NAPS	1.08	1.08	1.09	1.06	1.05	1.08	1.08	0.00%
YoY %	0.00%	-0.92%	2.83%	0.95%	-2.78%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.93%	98.15%	97.22%	100.00%	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

PTRANS

PERAK TRANSIT BERHAD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

323

HLIND

HONG LEONG INDUSTRIES BHD

312

YTLPOWR

YTL POWER INTERNATIONAL BHD

288

MYEG

MY E.G. SERVICES BHD

228

YTL

YTL CORPORATION BHD

187

PBBANK

PUBLIC BANK BHD

172

DNEX

DAGANG NEXCHANGE BERHAD

163

TENAGA

TENAGA NASIONAL BHD

156

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