[KLCC] QoQ TTM Result on 30-Sep-2020 [#3]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

10-Nov-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Sep-2020 [#3]

Profit Trend

QoQ- -3.33%

YoY- -1.51%

Quarter Report

KLCCP Stapled Group Q3 FY2020 results (30 Sep 2020).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
TTM Result
Revenue	1,179,851	1,166,930	1,239,150	1,299,404	1,340,321	1,424,169	1,423,021	-11.75%
YoY %	1.11%	-5.83%	-4.64%	-3.05%	-5.89%	0.08%	-	-
Horiz. %	82.91%	82.00%	87.08%	91.31%	94.19%	100.08%	100.00%	-
PBT	498,494	490,243	546,835	954,018	993,803	1,063,993	1,071,321	-39.98%
YoY %	1.68%	-10.35%	-42.68%	-4.00%	-6.60%	-0.68%	-	-
Horiz. %	46.53%	45.76%	51.04%	89.05%	92.76%	99.32%	100.00%	-
Tax	-63,293	-61,274	-72,120	-110,534	-114,554	-126,345	-125,650	-36.71%
YoY %	-3.30%	15.04%	34.75%	3.51%	9.33%	-0.55%	-	-
Horiz. %	50.37%	48.77%	57.40%	87.97%	91.17%	100.55%	100.00%	-
NP	435,201	428,969	474,715	843,484	879,249	937,648	945,671	-40.42%
YoY %	1.45%	-9.64%	-43.72%	-4.07%	-6.23%	-0.85%	-	-
Horiz. %	46.02%	45.36%	50.20%	89.19%	92.98%	99.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	404,965	401,411	432,166	718,415	743,157	783,073	790,151	-35.98%
YoY %	0.89%	-7.12%	-39.84%	-3.33%	-5.10%	-0.90%	-	-
Horiz. %	51.25%	50.80%	54.69%	90.92%	94.05%	99.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.70%	12.50%	13.19%	11.59%	11.53%	11.87%	11.73%	-
YoY %	1.60%	-5.23%	13.81%	0.52%	-2.86%	1.19%	-	-
Horiz. %	108.27%	106.56%	112.45%	98.81%	98.29%	101.19%	100.00%	-
Total Cost	744,650	737,961	764,435	455,920	461,072	486,521	477,350	34.54%
YoY %	0.91%	-3.46%	67.67%	-1.12%	-5.23%	1.92%	-	-
Horiz. %	156.00%	154.60%	160.14%	95.51%	96.59%	101.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,052,558	13,034,504	13,016,451	13,196,984	13,178,931	13,178,931	13,215,038	-0.82%
YoY %	0.14%	0.14%	-1.37%	0.14%	0.00%	-0.27%	-	-
Horiz. %	98.77%	98.63%	98.50%	99.86%	99.73%	99.73%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	509,103	518,130	541,599	630,061	653,530	676,999	686,026	-18.04%
YoY %	-1.74%	-4.33%	-14.04%	-3.59%	-3.47%	-1.32%	-	-
Horiz. %	74.21%	75.53%	78.95%	91.84%	95.26%	98.68%	100.00%	-
Div Payout %	125.72%	129.08%	125.32%	87.70%	87.94%	86.45%	86.82%	-
YoY %	-2.60%	3.00%	42.90%	-0.27%	1.72%	-0.43%	-	-
Horiz. %	144.81%	148.68%	144.34%	101.01%	101.29%	99.57%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	13,052,558	13,034,504	13,016,451	13,196,984	13,178,931	13,178,931	13,215,038	-0.82%
YoY %	0.14%	0.14%	-1.37%	0.14%	0.00%	-0.27%	-	-
Horiz. %	98.77%	98.63%	98.50%	99.86%	99.73%	99.73%	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%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	36.89%	36.76%	38.31%	64.91%	65.60%	65.84%	66.46%	-
YoY %	0.35%	-4.05%	-40.98%	-1.05%	-0.36%	-0.93%	-	-
Horiz. %	55.51%	55.31%	57.64%	97.67%	98.71%	99.07%	100.00%	-
ROE	3.10%	3.08%	3.32%	5.44%	5.64%	5.94%	5.98%	-
YoY %	0.65%	-7.23%	-38.97%	-3.55%	-5.05%	-0.67%	-	-
Horiz. %	51.84%	51.51%	55.52%	90.97%	94.31%	99.33%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	65.35	64.64	68.64	71.98	74.24	78.89	78.82	-11.75%
YoY %	1.10%	-5.83%	-4.64%	-3.04%	-5.89%	0.09%	-	-
Horiz. %	82.91%	82.01%	87.08%	91.32%	94.19%	100.09%	100.00%	-
EPS	22.43	22.23	23.94	39.79	41.16	43.38	43.77	-35.98%
YoY %	0.90%	-7.14%	-39.83%	-3.33%	-5.12%	-0.89%	-	-
Horiz. %	51.25%	50.79%	54.69%	90.91%	94.04%	99.11%	100.00%	-
DPS	28.20	28.70	30.00	34.90	36.20	37.50	38.00	-18.04%
YoY %	-1.74%	-4.33%	-14.04%	-3.59%	-3.47%	-1.32%	-	-
Horiz. %	74.21%	75.53%	78.95%	91.84%	95.26%	98.68%	100.00%	-
NAPS	7.23	7.22	7.21	7.31	7.30	7.30	7.32	-0.82%
YoY %	0.14%	0.14%	-1.37%	0.14%	0.00%	-0.27%	-	-
Horiz. %	98.77%	98.63%	98.50%	99.86%	99.73%	99.73%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	65.35	64.64	68.64	71.98	74.24	78.89	78.82	-11.75%
YoY %	1.10%	-5.83%	-4.64%	-3.04%	-5.89%	0.09%	-	-
Horiz. %	82.91%	82.01%	87.08%	91.32%	94.19%	100.09%	100.00%	-
EPS	22.43	22.23	23.94	39.79	41.16	43.38	43.77	-35.98%
YoY %	0.90%	-7.14%	-39.83%	-3.33%	-5.12%	-0.89%	-	-
Horiz. %	51.25%	50.79%	54.69%	90.91%	94.04%	99.11%	100.00%	-
DPS	28.20	28.70	30.00	34.90	36.20	37.50	38.00	-18.04%
YoY %	-1.74%	-4.33%	-14.04%	-3.59%	-3.47%	-1.32%	-	-
Horiz. %	74.21%	75.53%	78.95%	91.84%	95.26%	98.68%	100.00%	-
NAPS	7.23	7.22	7.21	7.31	7.30	7.30	7.32	-0.82%
YoY %	0.14%	0.14%	-1.37%	0.14%	0.00%	-0.27%	-	-
Horiz. %	98.77%	98.63%	98.50%	99.86%	99.73%	99.73%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	-
Price	6.67	6.98	7.08	7.72	7.96	7.79	7.90	-
P/RPS	10.21	10.80	10.31	10.73	10.72	9.87	10.02	1.26%
YoY %	-5.46%	4.75%	-3.91%	0.09%	8.61%	-1.50%	-	-
Horiz. %	101.90%	107.78%	102.89%	107.09%	106.99%	98.50%	100.00%	-
P/EPS	29.73	31.39	29.58	19.40	19.34	17.96	18.05	39.51%
YoY %	-5.29%	6.12%	52.47%	0.31%	7.68%	-0.50%	-	-
Horiz. %	164.71%	173.91%	163.88%	107.48%	107.15%	99.50%	100.00%	-
EY	3.36	3.19	3.38	5.15	5.17	5.57	5.54	-28.37%
YoY %	5.33%	-5.62%	-34.37%	-0.39%	-7.18%	0.54%	-	-
Horiz. %	60.65%	57.58%	61.01%	92.96%	93.32%	100.54%	100.00%	-
DY	4.23	4.11	4.24	4.52	4.55	4.81	4.81	-8.21%
YoY %	2.92%	-3.07%	-6.19%	-0.66%	-5.41%	0.00%	-	-
Horiz. %	87.94%	85.45%	88.15%	93.97%	94.59%	100.00%	100.00%	-
P/NAPS	0.92	0.97	0.98	1.06	1.09	1.07	1.08	-10.14%
YoY %	-5.15%	-1.02%	-7.55%	-2.75%	1.87%	-0.93%	-	-
Horiz. %	85.19%	89.81%	90.74%	98.15%	100.93%	99.07%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	17/08/21	04/05/21	27/01/21	10/11/20	05/08/20	05/05/20	23/01/20	-
Price	6.65	6.90	7.03	7.72	7.78	7.83	7.98	-
P/RPS	10.18	10.67	10.24	10.73	10.48	9.93	10.12	0.39%
YoY %	-4.59%	4.20%	-4.57%	2.39%	5.54%	-1.88%	-	-
Horiz. %	100.59%	105.43%	101.19%	106.03%	103.56%	98.12%	100.00%	-
P/EPS	29.65	31.03	29.37	19.40	18.90	18.05	18.23	38.34%
YoY %	-4.45%	5.65%	51.39%	2.65%	4.71%	-0.99%	-	-
Horiz. %	162.64%	170.21%	161.11%	106.42%	103.68%	99.01%	100.00%	-
EY	3.37	3.22	3.41	5.15	5.29	5.54	5.48	-27.70%
YoY %	4.66%	-5.57%	-33.79%	-2.65%	-4.51%	1.09%	-	-
Horiz. %	61.50%	58.76%	62.23%	93.98%	96.53%	101.09%	100.00%	-
DY	4.24	4.16	4.27	4.52	4.65	4.79	4.76	-7.42%
YoY %	1.92%	-2.58%	-5.53%	-2.80%	-2.92%	0.63%	-	-
Horiz. %	89.08%	87.39%	89.71%	94.96%	97.69%	100.63%	100.00%	-
P/NAPS	0.92	0.96	0.98	1.06	1.07	1.07	1.09	-10.69%
YoY %	-4.17%	-2.04%	-7.55%	-0.93%	0.00%	-1.83%	-	-
Horiz. %	84.40%	88.07%	89.91%	97.25%	98.17%	98.17%	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

2024-05-03 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

353

YTLPOWR

YTL POWER INTERNATIONAL BHD

333

MPI

MALAYSIAN PACIFIC INDUSTRIES

318

HLIND

HONG LEONG INDUSTRIES BHD

317

MYEG

MY E.G. SERVICES BHD

289

CAPITALA

CAPITAL A BERHAD

232

DNEX

DAGANG NEXCHANGE BERHAD

232

YTL

YTL CORPORATION BHD

222

PBBANK

PUBLIC BANK BHD

216

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

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

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