[KLCC] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

11-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- 0.57%

YoY- -0.02%

Quarter Report

KLCCP Stapled Group Q3 FY2019 results (30 Sep 2019).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Quarter Result
Revenue	267,245	354,594	364,961	353,521	351,093	353,446	366,348	-18.97%
YoY %	-24.63%	-2.84%	3.24%	0.69%	-0.67%	-3.52%	-	-
Horiz. %	72.95%	96.79%	99.62%	96.50%	95.84%	96.48%	100.00%	-
PBT	163,832	232,267	362,468	235,236	234,022	239,595	262,955	-27.07%
YoY %	-29.46%	-35.92%	54.09%	0.52%	-2.33%	-8.88%	-	-
Horiz. %	62.30%	88.33%	137.84%	89.46%	89.00%	91.12%	100.00%	-
Tax	-14,535	-27,660	-47,292	-25,067	-26,326	-26,965	-48,870	-55.47%
YoY %	47.45%	41.51%	-88.66%	4.78%	2.37%	44.82%	-	-
Horiz. %	29.74%	56.60%	96.77%	51.29%	53.87%	55.18%	100.00%	-
NP	149,297	204,607	315,176	210,169	207,696	212,630	214,085	-21.37%
YoY %	-27.03%	-35.08%	49.96%	1.19%	-2.32%	-0.68%	-	-
Horiz. %	69.74%	95.57%	147.22%	98.17%	97.02%	99.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	140,460	176,880	244,412	181,405	180,376	183,958	183,661	-16.38%
YoY %	-20.59%	-27.63%	34.73%	0.57%	-1.95%	0.16%	-	-
Horiz. %	76.48%	96.31%	133.08%	98.77%	98.21%	100.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.87%	11.91%	13.05%	10.66%	11.25%	11.25%	18.58%	-
YoY %	-25.52%	-8.74%	22.42%	-5.24%	0.00%	-39.45%	-	-
Horiz. %	47.74%	64.10%	70.24%	57.37%	60.55%	60.55%	100.00%	-
Total Cost	117,948	149,987	49,785	143,352	143,397	140,816	152,263	-15.66%
YoY %	-21.36%	201.27%	-65.27%	-0.03%	1.83%	-7.52%	-	-
Horiz. %	77.46%	98.51%	32.70%	94.15%	94.18%	92.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,178,931	13,178,931	13,215,038	13,124,771	13,106,718	13,088,664	13,088,664	0.45%
YoY %	0.00%	-0.27%	0.69%	0.14%	0.14%	0.00%	-	-
Horiz. %	100.69%	100.69%	100.97%	100.28%	100.14%	100.00%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	135,399	149,842	209,418	158,869	158,869	158,869	196,781	-22.07%
YoY %	-9.64%	-28.45%	31.82%	0.00%	0.00%	-19.27%	-	-
Horiz. %	68.81%	76.15%	106.42%	80.73%	80.73%	80.73%	100.00%	-
Div Payout %	96.40%	84.71%	85.68%	87.58%	88.08%	86.36%	107.14%	-
YoY %	13.80%	-1.13%	-2.17%	-0.57%	1.99%	-19.40%	-	-
Horiz. %	89.98%	79.06%	79.97%	81.74%	82.21%	80.60%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	13,178,931	13,178,931	13,215,038	13,124,771	13,106,718	13,088,664	13,088,664	0.45%
YoY %	0.00%	-0.27%	0.69%	0.14%	0.14%	0.00%	-	-
Horiz. %	100.69%	100.69%	100.97%	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%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	55.87%	57.70%	86.36%	59.45%	59.16%	60.16%	58.44%	-
YoY %	-3.17%	-33.19%	45.26%	0.49%	-1.66%	2.94%	-	-
Horiz. %	95.60%	98.73%	147.78%	101.73%	101.23%	102.94%	100.00%	-
ROE	1.07%	1.34%	1.85%	1.38%	1.38%	1.41%	1.40%	-
YoY %	-20.15%	-27.57%	34.06%	0.00%	-2.13%	0.71%	-	-
Horiz. %	76.43%	95.71%	132.14%	98.57%	98.57%	100.71%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	14.80	19.64	20.22	19.58	19.45	19.58	20.29	-18.98%
YoY %	-24.64%	-2.87%	3.27%	0.67%	-0.66%	-3.50%	-	-
Horiz. %	72.94%	96.80%	99.66%	96.50%	95.86%	96.50%	100.00%	-
EPS	7.78	9.80	13.54	10.05	9.99	10.19	10.17	-16.36%
YoY %	-20.61%	-27.62%	34.73%	0.60%	-1.96%	0.20%	-	-
Horiz. %	76.50%	96.36%	133.14%	98.82%	98.23%	100.20%	100.00%	-
DPS	7.50	8.30	11.60	8.80	8.80	8.80	10.90	-22.07%
YoY %	-9.64%	-28.45%	31.82%	0.00%	0.00%	-19.27%	-	-
Horiz. %	68.81%	76.15%	106.42%	80.73%	80.73%	80.73%	100.00%	-
NAPS	7.30	7.30	7.32	7.27	7.26	7.25	7.25	0.45%
YoY %	0.00%	-0.27%	0.69%	0.14%	0.14%	0.00%	-	-
Horiz. %	100.69%	100.69%	100.97%	100.28%	100.14%	100.00%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	14.80	19.64	20.22	19.58	19.45	19.58	20.29	-18.98%
YoY %	-24.64%	-2.87%	3.27%	0.67%	-0.66%	-3.50%	-	-
Horiz. %	72.94%	96.80%	99.66%	96.50%	95.86%	96.50%	100.00%	-
EPS	7.78	9.80	13.54	10.05	9.99	10.19	10.17	-16.36%
YoY %	-20.61%	-27.62%	34.73%	0.60%	-1.96%	0.20%	-	-
Horiz. %	76.50%	96.36%	133.14%	98.82%	98.23%	100.20%	100.00%	-
DPS	7.50	8.30	11.60	8.80	8.80	8.80	10.90	-22.07%
YoY %	-9.64%	-28.45%	31.82%	0.00%	0.00%	-19.27%	-	-
Horiz. %	68.81%	76.15%	106.42%	80.73%	80.73%	80.73%	100.00%	-
NAPS	7.30	7.30	7.32	7.27	7.26	7.25	7.25	0.45%
YoY %	0.00%	-0.27%	0.69%	0.14%	0.14%	0.00%	-	-
Horiz. %	100.69%	100.69%	100.97%	100.28%	100.14%	100.00%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	7.96	7.79	7.90	8.07	7.77	7.76	7.66	-
P/RPS	53.77	39.66	39.08	41.21	39.95	39.64	37.75	26.62%
YoY %	35.58%	1.48%	-5.17%	3.15%	0.78%	5.01%	-	-
Horiz. %	142.44%	105.06%	103.52%	109.17%	105.83%	105.01%	100.00%	-
P/EPS	102.31	79.51	58.35	80.31	77.77	76.16	75.30	22.69%
YoY %	28.68%	36.26%	-27.34%	3.27%	2.11%	1.14%	-	-
Horiz. %	135.87%	105.59%	77.49%	106.65%	103.28%	101.14%	100.00%	-
EY	0.98	1.26	1.71	1.25	1.29	1.31	1.33	-18.43%
YoY %	-22.22%	-26.32%	36.80%	-3.10%	-1.53%	-1.50%	-	-
Horiz. %	73.68%	94.74%	128.57%	93.98%	96.99%	98.50%	100.00%	-
DY	0.94	1.07	1.47	1.09	1.13	1.13	1.42	-24.06%
YoY %	-12.15%	-27.21%	34.86%	-3.54%	0.00%	-20.42%	-	-
Horiz. %	66.20%	75.35%	103.52%	76.76%	79.58%	79.58%	100.00%	-
P/NAPS	1.09	1.07	1.08	1.11	1.07	1.07	1.06	1.87%
YoY %	1.87%	-0.93%	-2.70%	3.74%	0.00%	0.94%	-	-
Horiz. %	102.83%	100.94%	101.89%	104.72%	100.94%	100.94%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	05/08/20	05/05/20	23/01/20	11/11/19	20/08/19	07/05/19	24/01/19	-
Price	7.78	7.83	7.98	7.99	7.87	7.86	7.90	-
P/RPS	52.56	39.86	39.47	40.80	40.47	40.15	38.93	22.17%
YoY %	31.86%	0.99%	-3.26%	0.82%	0.80%	3.13%	-	-
Horiz. %	135.01%	102.39%	101.39%	104.80%	103.96%	103.13%	100.00%	-
P/EPS	100.00	79.92	58.94	79.52	78.77	77.14	77.65	18.38%
YoY %	25.13%	35.60%	-25.88%	0.95%	2.11%	-0.66%	-	-
Horiz. %	128.78%	102.92%	75.90%	102.41%	101.44%	99.34%	100.00%	-
EY	1.00	1.25	1.70	1.26	1.27	1.30	1.29	-15.62%
YoY %	-20.00%	-26.47%	34.92%	-0.79%	-2.31%	0.78%	-	-
Horiz. %	77.52%	96.90%	131.78%	97.67%	98.45%	100.78%	100.00%	-
DY	0.96	1.06	1.45	1.10	1.12	1.12	1.38	-21.50%
YoY %	-9.43%	-26.90%	31.82%	-1.79%	0.00%	-18.84%	-	-
Horiz. %	69.57%	76.81%	105.07%	79.71%	81.16%	81.16%	100.00%	-
P/NAPS	1.07	1.07	1.09	1.10	1.08	1.08	1.09	-1.22%
YoY %	0.00%	-1.83%	-0.91%	1.85%	0.00%	-0.92%	-	-
Horiz. %	98.17%	98.17%	100.00%	100.92%	99.08%	99.08%	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 - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:35:00

ADX

5 Mins

SELL

2024-04-26 16:25:00

EMA 5

5 Mins

BUY

2024-04-26 16:25:00

ADX

5 Mins

BUY

2024-04-26 16:20:00

OBV

10 Mins

BUY

2024-04-26 16:15:00

EMA 5

5 Mins

SELL

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

MYEG

MY E.G. SERVICES BHD

354

PTRANS

PERAK TRANSIT BERHAD

347

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

HLIND

HONG LEONG INDUSTRIES BHD

337

YTLPOWR

YTL POWER INTERNATIONAL BHD

322

YTL

YTL CORPORATION BHD

234

CAPITALA

CAPITAL A BERHAD

209

MAYBANK

MALAYAN BANKING BHD

205

PBBANK

PUBLIC BANK BHD

170

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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