[KLCC] QoQ TTM Result on 31-Dec-2019 [#4]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

23-Jan-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- 8.33%

YoY- 9.0%

Quarter Report

KLCCP Stapled Group Q4 FY2019 results (31 Dec 2019).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	1,299,404	1,340,321	1,424,169	1,423,021	1,424,408	1,420,367	1,414,275	-5.47%
YoY %	-3.05%	-5.89%	0.08%	-0.10%	0.28%	0.43%	-	-
Horiz. %	91.88%	94.77%	100.70%	100.62%	100.72%	100.43%	100.00%	-
PBT	954,018	993,803	1,063,993	1,071,321	971,808	971,088	969,801	-1.08%
YoY %	-4.00%	-6.60%	-0.68%	10.24%	0.07%	0.13%	-	-
Horiz. %	98.37%	102.47%	109.71%	110.47%	100.21%	100.13%	100.00%	-
Tax	-110,534	-114,554	-126,345	-125,650	-127,228	-126,727	-126,923	-8.78%
YoY %	3.51%	9.33%	-0.55%	1.24%	-0.40%	0.15%	-	-
Horiz. %	87.09%	90.25%	99.54%	99.00%	100.24%	99.85%	100.00%	-
NP	843,484	879,249	937,648	945,671	844,580	844,361	842,878	0.04%
YoY %	-4.07%	-6.23%	-0.85%	11.97%	0.03%	0.18%	-	-
Horiz. %	100.07%	104.32%	111.24%	112.20%	100.20%	100.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	718,415	743,157	783,073	790,151	729,400	729,429	728,201	-0.89%
YoY %	-3.33%	-5.10%	-0.90%	8.33%	-0.00%	0.17%	-	-
Horiz. %	98.66%	102.05%	107.54%	108.51%	100.16%	100.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.59%	11.53%	11.87%	11.73%	13.09%	13.05%	13.09%	-
YoY %	0.52%	-2.86%	1.19%	-10.39%	0.31%	-0.31%	-	-
Horiz. %	88.54%	88.08%	90.68%	89.61%	100.00%	99.69%	100.00%	-
Total Cost	455,920	461,072	486,521	477,350	579,828	576,006	571,397	-13.93%
YoY %	-1.12%	-5.23%	1.92%	-17.67%	0.66%	0.81%	-	-
Horiz. %	79.79%	80.69%	85.15%	83.54%	101.48%	100.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,196,984	13,178,931	13,178,931	13,215,038	13,124,771	13,106,718	13,088,664	0.54%
YoY %	0.14%	0.00%	-0.27%	0.69%	0.14%	0.14%	-	-
Horiz. %	100.83%	100.69%	100.69%	100.97%	100.28%	100.14%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	630,061	653,530	676,999	686,026	673,389	671,583	669,778	-3.98%
YoY %	-3.59%	-3.47%	-1.32%	1.88%	0.27%	0.27%	-	-
Horiz. %	94.07%	97.57%	101.08%	102.43%	100.54%	100.27%	100.00%	-
Div Payout %	87.70%	87.94%	86.45%	86.82%	92.32%	92.07%	91.98%	-
YoY %	-0.27%	1.72%	-0.43%	-5.96%	0.27%	0.10%	-	-
Horiz. %	95.35%	95.61%	93.99%	94.39%	100.37%	100.10%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	13,196,984	13,178,931	13,178,931	13,215,038	13,124,771	13,106,718	13,088,664	0.54%
YoY %	0.14%	0.00%	-0.27%	0.69%	0.14%	0.14%	-	-
Horiz. %	100.83%	100.69%	100.69%	100.97%	100.28%	100.14%	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%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	64.91%	65.60%	65.84%	66.46%	59.29%	59.45%	59.60%	-
YoY %	-1.05%	-0.36%	-0.93%	12.09%	-0.27%	-0.25%	-	-
Horiz. %	108.91%	110.07%	110.47%	111.51%	99.48%	99.75%	100.00%	-
ROE	5.44%	5.64%	5.94%	5.98%	5.56%	5.57%	5.56%	-
YoY %	-3.55%	-5.05%	-0.67%	7.55%	-0.18%	0.18%	-	-
Horiz. %	97.84%	101.44%	106.83%	107.55%	100.00%	100.18%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	71.98	74.24	78.89	78.82	78.90	78.68	78.34	-5.47%
YoY %	-3.04%	-5.89%	0.09%	-0.10%	0.28%	0.43%	-	-
Horiz. %	91.88%	94.77%	100.70%	100.61%	100.71%	100.43%	100.00%	-
EPS	39.79	41.16	43.38	43.77	40.40	40.40	40.34	-0.90%
YoY %	-3.33%	-5.12%	-0.89%	8.34%	0.00%	0.15%	-	-
Horiz. %	98.64%	102.03%	107.54%	108.50%	100.15%	100.15%	100.00%	-
DPS	34.90	36.20	37.50	38.00	37.30	37.20	37.10	-3.98%
YoY %	-3.59%	-3.47%	-1.32%	1.88%	0.27%	0.27%	-	-
Horiz. %	94.07%	97.57%	101.08%	102.43%	100.54%	100.27%	100.00%	-
NAPS	7.31	7.30	7.30	7.32	7.27	7.26	7.25	0.54%
YoY %	0.14%	0.00%	-0.27%	0.69%	0.14%	0.14%	-	-
Horiz. %	100.83%	100.69%	100.69%	100.97%	100.28%	100.14%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	71.98	74.24	78.89	78.82	78.90	78.68	78.34	-5.47%
YoY %	-3.04%	-5.89%	0.09%	-0.10%	0.28%	0.43%	-	-
Horiz. %	91.88%	94.77%	100.70%	100.61%	100.71%	100.43%	100.00%	-
EPS	39.79	41.16	43.38	43.77	40.40	40.40	40.34	-0.90%
YoY %	-3.33%	-5.12%	-0.89%	8.34%	0.00%	0.15%	-	-
Horiz. %	98.64%	102.03%	107.54%	108.50%	100.15%	100.15%	100.00%	-
DPS	34.90	36.20	37.50	38.00	37.30	37.20	37.10	-3.98%
YoY %	-3.59%	-3.47%	-1.32%	1.88%	0.27%	0.27%	-	-
Horiz. %	94.07%	97.57%	101.08%	102.43%	100.54%	100.27%	100.00%	-
NAPS	7.31	7.30	7.30	7.32	7.27	7.26	7.25	0.54%
YoY %	0.14%	0.00%	-0.27%	0.69%	0.14%	0.14%	-	-
Horiz. %	100.83%	100.69%	100.69%	100.97%	100.28%	100.14%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	7.72	7.96	7.79	7.90	8.07	7.77	7.76	-
P/RPS	10.73	10.72	9.87	10.02	10.23	9.88	9.91	5.42%
YoY %	0.09%	8.61%	-1.50%	-2.05%	3.54%	-0.30%	-	-
Horiz. %	108.27%	108.17%	99.60%	101.11%	103.23%	99.70%	100.00%	-
P/EPS	19.40	19.34	17.96	18.05	19.97	19.23	19.24	0.55%
YoY %	0.31%	7.68%	-0.50%	-9.61%	3.85%	-0.05%	-	-
Horiz. %	100.83%	100.52%	93.35%	93.81%	103.79%	99.95%	100.00%	-
EY	5.15	5.17	5.57	5.54	5.01	5.20	5.20	-0.64%
YoY %	-0.39%	-7.18%	0.54%	10.58%	-3.65%	0.00%	-	-
Horiz. %	99.04%	99.42%	107.12%	106.54%	96.35%	100.00%	100.00%	-
DY	4.52	4.55	4.81	4.81	4.62	4.79	4.78	-3.65%
YoY %	-0.66%	-5.41%	0.00%	4.11%	-3.55%	0.21%	-	-
Horiz. %	94.56%	95.19%	100.63%	100.63%	96.65%	100.21%	100.00%	-
P/NAPS	1.06	1.09	1.07	1.08	1.11	1.07	1.07	-0.62%
YoY %	-2.75%	1.87%	-0.93%	-2.70%	3.74%	0.00%	-	-
Horiz. %	99.07%	101.87%	100.00%	100.93%	103.74%	100.00%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	10/11/20	05/08/20	05/05/20	23/01/20	11/11/19	20/08/19	07/05/19	-
Price	7.72	7.78	7.83	7.98	7.99	7.87	7.86	-
P/RPS	10.73	10.48	9.93	10.12	10.13	10.00	10.03	4.58%
YoY %	2.39%	5.54%	-1.88%	-0.10%	1.30%	-0.30%	-	-
Horiz. %	106.98%	104.49%	99.00%	100.90%	101.00%	99.70%	100.00%	-
P/EPS	19.40	18.90	18.05	18.23	19.78	19.48	19.49	-0.30%
YoY %	2.65%	4.71%	-0.99%	-7.84%	1.54%	-0.05%	-	-
Horiz. %	99.54%	96.97%	92.61%	93.54%	101.49%	99.95%	100.00%	-
EY	5.15	5.29	5.54	5.48	5.06	5.13	5.13	0.25%
YoY %	-2.65%	-4.51%	1.09%	8.30%	-1.36%	0.00%	-	-
Horiz. %	100.39%	103.12%	107.99%	106.82%	98.64%	100.00%	100.00%	-
DY	4.52	4.65	4.79	4.76	4.67	4.73	4.72	-2.83%
YoY %	-2.80%	-2.92%	0.63%	1.93%	-1.27%	0.21%	-	-
Horiz. %	95.76%	98.52%	101.48%	100.85%	98.94%	100.21%	100.00%	-
P/NAPS	1.06	1.07	1.07	1.09	1.10	1.08	1.08	-1.23%
YoY %	-0.93%	0.00%	-1.83%	-0.91%	1.85%	0.00%	-	-
Horiz. %	98.15%	99.07%	99.07%	100.93%	101.85%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 15:25:00

EMA 5

5 Mins

SELL

2024-04-19 15:25:00

ADX

5 Mins

SELL

2024-04-19 15:15:00

EMA 5

5 Mins

BUY

2024-04-19 15:05:00

ADX

5 Mins

BUY

2024-04-19 10:45:00

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

SAPNRG

SAPURA ENERGY BERHAD

799

MPI

MALAYSIAN PACIFIC INDUSTRIES

655

PTRANS

PERAK TRANSIT BERHAD

653

HLIND

HONG LEONG INDUSTRIES BHD

597

MAYBANK

MALAYAN BANKING BHD

540

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

PBBANK

PUBLIC BANK BHD

392

GENTING

GENTING BHD

381

HIBISCS

HIBISCUS PETROLEUM BHD

375

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

MYEG

0.77

-0.01

66,219,300

AWANTEC

0.22

-0.10

64,940,200

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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