[KLCC] QoQ 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- 6.91%
YoY- 30.43%
Quarter Report
Latest QR
Upcoming QR
KLCC's Result
KLCC's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 394,633 380,744 413,256 373,977 350,306 321,712 348,171 8.73%
PBT 236,414 236,766 359,596 237,563 219,252 202,469 63,981 139.58%
Tax -28,323 -28,163 -22,958 -31,544 -31,069 -21,754 14,094 -
NP 208,091 208,603 336,638 206,019 188,183 180,715 78,075 92.57%
-
NP to SH 180,804 180,561 279,466 176,586 165,176 161,436 70,327 87.99%
-
Tax Rate 11.98% 11.89% 6.38% 13.28% 14.17% 10.74% -22.03% -
Total Cost 186,542 172,141 76,618 167,958 162,123 140,997 270,096 -21.91%
-
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%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 158,869 153,453 252,746 144,426 144,426 144,426 227,471 -21.33%
Div Payout % 87.87% 84.99% 90.44% 81.79% 87.44% 89.46% 323.45% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
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%
NOSH 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 52.73% 54.79% 81.46% 55.09% 53.72% 56.17% 22.42% -
ROE 1.38% 1.38% 2.13% 1.36% 1.27% 1.25% 0.54% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.86 21.09 22.89 20.72 19.40 17.82 19.29 8.72%
EPS 10.01 10.00 15.48 9.78 9.15 8.94 3.90 87.78%
DPS 8.80 8.50 14.00 8.00 8.00 8.00 12.60 -21.33%
NAPS 7.25 7.23 7.27 7.20 7.18 7.17 7.21 0.37%
Adjusted Per Share Value based on latest NOSH - 1,805,333
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.86 21.09 22.89 20.72 19.40 17.82 19.29 8.72%
EPS 10.01 10.00 15.48 9.78 9.15 8.94 3.90 87.78%
DPS 8.80 8.50 14.00 8.00 8.00 8.00 12.60 -21.33%
NAPS 7.25 7.23 7.27 7.20 7.18 7.17 7.21 0.37%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
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 31.98 32.48 29.31 31.81 35.04 36.81 33.96 -3.93%
P/EPS 69.80 68.49 43.35 67.37 74.32 73.36 168.14 -44.44%
EY 1.43 1.46 2.31 1.48 1.35 1.36 0.59 80.72%
DY 1.26 1.24 2.09 1.21 1.18 1.22 1.92 -24.54%
P/NAPS 0.96 0.95 0.92 0.92 0.95 0.91 0.91 3.64%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
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 30.97 33.00 30.80 32.83 35.71 38.05 33.03 -4.21%
P/EPS 67.60 69.59 45.54 69.52 75.74 75.82 163.52 -44.59%
EY 1.48 1.44 2.20 1.44 1.32 1.32 0.61 80.85%
DY 1.30 1.22 1.99 1.18 1.15 1.18 1.98 -24.51%
P/NAPS 0.93 0.96 0.97 0.94 0.97 0.95 0.88 3.76%

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
Post a Comment