[KLCC] QoQ TTM Result on 30-Jun-2021 [#2]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

17-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- 0.89%

YoY- -45.51%

Quarter Report

KLCCP Stapled Group Q2 FY2021 results (30 Jun 2021).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
TTM Result
Revenue	1,210,394	1,171,056	1,127,592	1,179,851	1,166,930	1,239,150	1,299,404	-4.62%
YoY %	3.36%	3.85%	-4.43%	1.11%	-5.83%	-4.64%	-	-
Horiz. %	93.15%	90.12%	86.78%	90.80%	89.81%	95.36%	100.00%	-
PBT	592,591	565,797	457,101	498,494	490,243	546,835	954,018	-27.22%
YoY %	4.74%	23.78%	-8.30%	1.68%	-10.35%	-42.68%	-	-
Horiz. %	62.12%	59.31%	47.91%	52.25%	51.39%	57.32%	100.00%	-
Tax	-36,708	-31,768	-54,740	-63,293	-61,274	-72,120	-110,534	-52.07%
YoY %	-15.55%	41.97%	13.51%	-3.30%	15.04%	34.75%	-	-
Horiz. %	33.21%	28.74%	49.52%	57.26%	55.43%	65.25%	100.00%	-
NP	555,883	534,029	402,361	435,201	428,969	474,715	843,484	-24.28%
YoY %	4.09%	32.72%	-7.55%	1.45%	-9.64%	-43.72%	-	-
Horiz. %	65.90%	63.31%	47.70%	51.60%	50.86%	56.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	511,163	495,852	383,688	404,965	401,411	432,166	718,415	-20.31%
YoY %	3.09%	29.23%	-5.25%	0.89%	-7.12%	-39.84%	-	-
Horiz. %	71.15%	69.02%	53.41%	56.37%	55.87%	60.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.19%	5.61%	11.98%	12.70%	12.50%	13.19%	11.59%	-
YoY %	10.34%	-53.17%	-5.67%	1.60%	-5.23%	13.81%	-	-
Horiz. %	53.41%	48.40%	103.36%	109.58%	107.85%	113.81%	100.00%	-
Total Cost	654,511	637,027	725,231	744,650	737,961	764,435	455,920	27.28%
YoY %	2.74%	-12.16%	-2.61%	0.91%	-3.46%	67.67%	-	-
Horiz. %	143.56%	139.72%	159.07%	163.33%	161.86%	167.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,944,238	13,016,451	13,070,611	13,052,558	13,034,504	13,016,451	13,196,984	-1.28%
YoY %	-0.55%	-0.41%	0.14%	0.14%	0.14%	-1.37%	-	-
Horiz. %	98.08%	98.63%	99.04%	98.91%	98.77%	98.63%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Dividend
Div	624,645	606,591	500,077	509,103	518,130	541,599	630,061	-0.57%
YoY %	2.98%	21.30%	-1.77%	-1.74%	-4.33%	-14.04%	-	-
Horiz. %	99.14%	96.27%	79.37%	80.80%	82.23%	85.96%	100.00%	-
Div Payout %	122.20%	122.33%	130.33%	125.72%	129.08%	125.32%	87.70%	-
YoY %	-0.11%	-6.14%	3.67%	-2.60%	3.00%	42.90%	-	-
Horiz. %	139.34%	139.49%	148.61%	143.35%	147.18%	142.90%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Equity
Net Worth	12,944,238	13,016,451	13,070,611	13,052,558	13,034,504	13,016,451	13,196,984	-1.28%
YoY %	-0.55%	-0.41%	0.14%	0.14%	0.14%	-1.37%	-	-
Horiz. %	98.08%	98.63%	99.04%	98.91%	98.77%	98.63%	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%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Ratio Analysis
NP Margin	45.93%	45.60%	35.68%	36.89%	36.76%	38.31%	64.91%	-
YoY %	0.72%	27.80%	-3.28%	0.35%	-4.05%	-40.98%	-	-
Horiz. %	70.76%	70.25%	54.97%	56.83%	56.63%	59.02%	100.00%	-
ROE	3.95%	3.81%	2.94%	3.10%	3.08%	3.32%	5.44%	-
YoY %	3.67%	29.59%	-5.16%	0.65%	-7.23%	-38.97%	-	-
Horiz. %	72.61%	70.04%	54.04%	56.99%	56.62%	61.03%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Per Share
RPS	67.05	64.87	62.46	65.35	64.64	68.64	71.98	-4.62%
YoY %	3.36%	3.86%	-4.42%	1.10%	-5.83%	-4.64%	-	-
Horiz. %	93.15%	90.12%	86.77%	90.79%	89.80%	95.36%	100.00%	-
EPS	28.31	27.47	21.25	22.43	22.23	23.94	39.79	-20.31%
YoY %	3.06%	29.27%	-5.26%	0.90%	-7.14%	-39.83%	-	-
Horiz. %	71.15%	69.04%	53.41%	56.37%	55.87%	60.17%	100.00%	-
DPS	34.60	33.60	27.70	28.20	28.70	30.00	34.90	-0.57%
YoY %	2.98%	21.30%	-1.77%	-1.74%	-4.33%	-14.04%	-	-
Horiz. %	99.14%	96.28%	79.37%	80.80%	82.23%	85.96%	100.00%	-
NAPS	7.17	7.21	7.24	7.23	7.22	7.21	7.31	-1.28%
YoY %	-0.55%	-0.41%	0.14%	0.14%	0.14%	-1.37%	-	-
Horiz. %	98.08%	98.63%	99.04%	98.91%	98.77%	98.63%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	67.05	64.87	62.46	65.35	64.64	68.64	71.98	-4.62%
YoY %	3.36%	3.86%	-4.42%	1.10%	-5.83%	-4.64%	-	-
Horiz. %	93.15%	90.12%	86.77%	90.79%	89.80%	95.36%	100.00%	-
EPS	28.31	27.47	21.25	22.43	22.23	23.94	39.79	-20.31%
YoY %	3.06%	29.27%	-5.26%	0.90%	-7.14%	-39.83%	-	-
Horiz. %	71.15%	69.04%	53.41%	56.37%	55.87%	60.17%	100.00%	-
DPS	34.60	33.60	27.70	28.20	28.70	30.00	34.90	-0.57%
YoY %	2.98%	21.30%	-1.77%	-1.74%	-4.33%	-14.04%	-	-
Horiz. %	99.14%	96.28%	79.37%	80.80%	82.23%	85.96%	100.00%	-
NAPS	7.17	7.21	7.24	7.23	7.22	7.21	7.31	-1.28%
YoY %	-0.55%	-0.41%	0.14%	0.14%	0.14%	-1.37%	-	-
Horiz. %	98.08%	98.63%	99.04%	98.91%	98.77%	98.63%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	-
Price	6.56	6.55	6.49	6.67	6.98	7.08	7.72	-
P/RPS	9.78	10.10	10.39	10.21	10.80	10.31	10.73	-5.99%
YoY %	-3.17%	-2.79%	1.76%	-5.46%	4.75%	-3.91%	-	-
Horiz. %	91.15%	94.13%	96.83%	95.15%	100.65%	96.09%	100.00%	-
P/EPS	23.17	23.85	30.54	29.73	31.39	29.58	19.40	12.58%
YoY %	-2.85%	-21.91%	2.72%	-5.29%	6.12%	52.47%	-	-
Horiz. %	119.43%	122.94%	157.42%	153.25%	161.80%	152.47%	100.00%	-
EY	4.32	4.19	3.27	3.36	3.19	3.38	5.15	-11.06%
YoY %	3.10%	28.13%	-2.68%	5.33%	-5.62%	-34.37%	-	-
Horiz. %	83.88%	81.36%	63.50%	65.24%	61.94%	65.63%	100.00%	-
DY	5.27	5.13	4.27	4.23	4.11	4.24	4.52	10.78%
YoY %	2.73%	20.14%	0.95%	2.92%	-3.07%	-6.19%	-	-
Horiz. %	116.59%	113.50%	94.47%	93.58%	90.93%	93.81%	100.00%	-
P/NAPS	0.91	0.91	0.90	0.92	0.97	0.98	1.06	-9.68%
YoY %	0.00%	1.11%	-2.17%	-5.15%	-1.02%	-7.55%	-	-
Horiz. %	85.85%	85.85%	84.91%	86.79%	91.51%	92.45%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Announcement Date
Date	24/05/22	28/01/22	08/11/21	17/08/21	04/05/21	27/01/21	10/11/20	-
Price	6.78	6.37	6.75	6.65	6.90	7.03	7.72	-
P/RPS	10.11	9.82	10.81	10.18	10.67	10.24	10.73	-3.89%
YoY %	2.95%	-9.16%	6.19%	-4.59%	4.20%	-4.57%	-	-
Horiz. %	94.22%	91.52%	100.75%	94.87%	99.44%	95.43%	100.00%	-
P/EPS	23.95	23.19	31.76	29.65	31.03	29.37	19.40	15.09%
YoY %	3.28%	-26.98%	7.12%	-4.45%	5.65%	51.39%	-	-
Horiz. %	123.45%	119.54%	163.71%	152.84%	159.95%	151.39%	100.00%	-
EY	4.18	4.31	3.15	3.37	3.22	3.41	5.15	-12.99%
YoY %	-3.02%	36.83%	-6.53%	4.66%	-5.57%	-33.79%	-	-
Horiz. %	81.17%	83.69%	61.17%	65.44%	62.52%	66.21%	100.00%	-
DY	5.10	5.27	4.10	4.24	4.16	4.27	4.52	8.38%
YoY %	-3.23%	28.54%	-3.30%	1.92%	-2.58%	-5.53%	-	-
Horiz. %	112.83%	116.59%	90.71%	93.81%	92.04%	94.47%	100.00%	-
P/NAPS	0.95	0.88	0.93	0.92	0.96	0.98	1.06	-7.04%
YoY %	7.95%	-5.38%	1.09%	-4.17%	-2.04%	-7.55%	-	-
Horiz. %	89.62%	83.02%	87.74%	86.79%	90.57%	92.45%	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 - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:00:00

EMA 5

Hourly

BUY

2024-05-02 15:10:00

VOLUME BREAKOUT

10 Mins

BUY

2024-05-02 14:45:00

ADX

5 Mins

SELL

2024-05-02 11:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 11:00:00

TURTLE SYSTEM 20

30 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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

358

MPI

MALAYSIAN PACIFIC INDUSTRIES

350

HLIND

HONG LEONG INDUSTRIES BHD

339

YTLPOWR

YTL POWER INTERNATIONAL BHD

294

MYEG

MY E.G. SERVICES BHD

265

CAPITALA

CAPITAL A BERHAD

212

PBBANK

PUBLIC BANK BHD

199

MAYBANK

MALAYAN BANKING BHD

185

SAPNRG

SAPURA ENERGY BERHAD

179

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

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