[KLCC] QoQ TTM Result on 31-Dec-2021 [#4]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

28-Jan-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Dec-2021 [#4]

Profit Trend

QoQ- 29.23%

YoY- 14.74%

Quarter Report

KLCCP Stapled Group Q4 FY2021 results (31 Dec 2021).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
TTM Result
Revenue	1,394,166	1,280,534	1,210,394	1,171,056	1,127,592	1,179,851	1,166,930	12.58%
YoY %	8.87%	5.79%	3.36%	3.85%	-4.43%	1.11%	-	-
Horiz. %	119.47%	109.74%	103.72%	100.35%	96.63%	101.11%	100.00%	-
PBT	723,265	639,760	592,591	565,797	457,101	498,494	490,243	29.56%
YoY %	13.05%	7.96%	4.74%	23.78%	-8.30%	1.68%	-	-
Horiz. %	147.53%	130.50%	120.88%	115.41%	93.24%	101.68%	100.00%	-
Tax	-70,273	-51,223	-36,708	-31,768	-54,740	-63,293	-61,274	9.55%
YoY %	-37.19%	-39.54%	-15.55%	41.97%	13.51%	-3.30%	-	-
Horiz. %	114.69%	83.60%	59.91%	51.85%	89.34%	103.30%	100.00%	-
NP	652,992	588,537	555,883	534,029	402,361	435,201	428,969	32.29%
YoY %	10.95%	5.87%	4.09%	32.72%	-7.55%	1.45%	-	-
Horiz. %	152.22%	137.20%	129.59%	124.49%	93.80%	101.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	573,525	532,325	511,163	495,852	383,688	404,965	401,411	26.82%
YoY %	7.74%	4.14%	3.09%	29.23%	-5.25%	0.89%	-	-
Horiz. %	142.88%	132.61%	127.34%	123.53%	95.58%	100.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.72%	8.01%	6.19%	5.61%	11.98%	12.70%	12.50%	-
YoY %	21.35%	29.40%	10.34%	-53.17%	-5.67%	1.60%	-	-
Horiz. %	77.76%	64.08%	49.52%	44.88%	95.84%	101.60%	100.00%	-
Total Cost	741,174	691,997	654,511	637,027	725,231	744,650	737,961	0.28%
YoY %	7.11%	5.73%	2.74%	-12.16%	-2.61%	0.91%	-	-
Horiz. %	100.44%	93.77%	88.69%	86.32%	98.27%	100.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,998,397	12,962,291	12,944,238	13,016,451	13,070,611	13,052,558	13,034,504	-0.18%
YoY %	0.28%	0.14%	-0.55%	-0.41%	0.14%	0.14%	-	-
Horiz. %	99.72%	99.45%	99.31%	99.86%	100.28%	100.14%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	660,751	642,698	624,645	606,591	500,077	509,103	518,130	17.58%
YoY %	2.81%	2.89%	2.98%	21.30%	-1.77%	-1.74%	-	-
Horiz. %	127.53%	124.04%	120.56%	117.07%	96.52%	98.26%	100.00%	-
Div Payout %	115.21%	120.73%	122.20%	122.33%	130.33%	125.72%	129.08%	-
YoY %	-4.57%	-1.20%	-0.11%	-6.14%	3.67%	-2.60%	-	-
Horiz. %	89.25%	93.53%	94.67%	94.77%	100.97%	97.40%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	12,998,397	12,962,291	12,944,238	13,016,451	13,070,611	13,052,558	13,034,504	-0.18%
YoY %	0.28%	0.14%	-0.55%	-0.41%	0.14%	0.14%	-	-
Horiz. %	99.72%	99.45%	99.31%	99.86%	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%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	46.84%	45.96%	45.93%	45.60%	35.68%	36.89%	36.76%	-
YoY %	1.91%	0.07%	0.72%	27.80%	-3.28%	0.35%	-	-
Horiz. %	127.42%	125.03%	124.95%	124.05%	97.06%	100.35%	100.00%	-
ROE	4.41%	4.11%	3.95%	3.81%	2.94%	3.10%	3.08%	-
YoY %	7.30%	4.05%	3.67%	29.59%	-5.16%	0.65%	-	-
Horiz. %	143.18%	133.44%	128.25%	123.70%	95.45%	100.65%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	77.22	70.93	67.05	64.87	62.46	65.35	64.64	12.57%
YoY %	8.87%	5.79%	3.36%	3.86%	-4.42%	1.10%	-	-
Horiz. %	119.46%	109.73%	103.73%	100.36%	96.63%	101.10%	100.00%	-
EPS	31.77	29.49	28.31	27.47	21.25	22.43	22.23	26.85%
YoY %	7.73%	4.17%	3.06%	29.27%	-5.26%	0.90%	-	-
Horiz. %	142.91%	132.66%	127.35%	123.57%	95.59%	100.90%	100.00%	-
DPS	36.60	35.60	34.60	33.60	27.70	28.20	28.70	17.58%
YoY %	2.81%	2.89%	2.98%	21.30%	-1.77%	-1.74%	-	-
Horiz. %	127.53%	124.04%	120.56%	117.07%	96.52%	98.26%	100.00%	-
NAPS	7.20	7.18	7.17	7.21	7.24	7.23	7.22	-0.18%
YoY %	0.28%	0.14%	-0.55%	-0.41%	0.14%	0.14%	-	-
Horiz. %	99.72%	99.45%	99.31%	99.86%	100.28%	100.14%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	77.22	70.93	67.05	64.87	62.46	65.35	64.64	12.57%
YoY %	8.87%	5.79%	3.36%	3.86%	-4.42%	1.10%	-	-
Horiz. %	119.46%	109.73%	103.73%	100.36%	96.63%	101.10%	100.00%	-
EPS	31.77	29.49	28.31	27.47	21.25	22.43	22.23	26.85%
YoY %	7.73%	4.17%	3.06%	29.27%	-5.26%	0.90%	-	-
Horiz. %	142.91%	132.66%	127.35%	123.57%	95.59%	100.90%	100.00%	-
DPS	36.60	35.60	34.60	33.60	27.70	28.20	28.70	17.58%
YoY %	2.81%	2.89%	2.98%	21.30%	-1.77%	-1.74%	-	-
Horiz. %	127.53%	124.04%	120.56%	117.07%	96.52%	98.26%	100.00%	-
NAPS	7.20	7.18	7.17	7.21	7.24	7.23	7.22	-0.18%
YoY %	0.28%	0.14%	-0.55%	-0.41%	0.14%	0.14%	-	-
Horiz. %	99.72%	99.45%	99.31%	99.86%	100.28%	100.14%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	6.59	6.80	6.56	6.55	6.49	6.67	6.98	-
P/RPS	8.53	9.59	9.78	10.10	10.39	10.21	10.80	-14.54%
YoY %	-11.05%	-1.94%	-3.17%	-2.79%	1.76%	-5.46%	-	-
Horiz. %	78.98%	88.80%	90.56%	93.52%	96.20%	94.54%	100.00%	-
P/EPS	20.74	23.06	23.17	23.85	30.54	29.73	31.39	-24.12%
YoY %	-10.06%	-0.47%	-2.85%	-21.91%	2.72%	-5.29%	-	-
Horiz. %	66.07%	73.46%	73.81%	75.98%	97.29%	94.71%	100.00%	-
EY	4.82	4.34	4.32	4.19	3.27	3.36	3.19	31.64%
YoY %	11.06%	0.46%	3.10%	28.13%	-2.68%	5.33%	-	-
Horiz. %	151.10%	136.05%	135.42%	131.35%	102.51%	105.33%	100.00%	-
DY	5.55	5.24	5.27	5.13	4.27	4.23	4.11	22.14%
YoY %	5.92%	-0.57%	2.73%	20.14%	0.95%	2.92%	-	-
Horiz. %	135.04%	127.49%	128.22%	124.82%	103.89%	102.92%	100.00%	-
P/NAPS	0.92	0.95	0.91	0.91	0.90	0.92	0.97	-3.46%
YoY %	-3.16%	4.40%	0.00%	1.11%	-2.17%	-5.15%	-	-
Horiz. %	94.85%	97.94%	93.81%	93.81%	92.78%	94.85%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	10/11/22	09/08/22	24/05/22	28/01/22	08/11/21	17/08/21	04/05/21	-
Price	6.80	6.93	6.78	6.37	6.75	6.65	6.90	-
P/RPS	8.81	9.77	10.11	9.82	10.81	10.18	10.67	-11.97%
YoY %	-9.83%	-3.36%	2.95%	-9.16%	6.19%	-4.59%	-	-
Horiz. %	82.57%	91.57%	94.75%	92.03%	101.31%	95.41%	100.00%	-
P/EPS	21.40	23.50	23.95	23.19	31.76	29.65	31.03	-21.92%
YoY %	-8.94%	-1.88%	3.28%	-26.98%	7.12%	-4.45%	-	-
Horiz. %	68.97%	75.73%	77.18%	74.73%	102.35%	95.55%	100.00%	-
EY	4.67	4.25	4.18	4.31	3.15	3.37	3.22	28.09%
YoY %	9.88%	1.67%	-3.02%	36.83%	-6.53%	4.66%	-	-
Horiz. %	145.03%	131.99%	129.81%	133.85%	97.83%	104.66%	100.00%	-
DY	5.38	5.14	5.10	5.27	4.10	4.24	4.16	18.68%
YoY %	4.67%	0.78%	-3.23%	28.54%	-3.30%	1.92%	-	-
Horiz. %	129.33%	123.56%	122.60%	126.68%	98.56%	101.92%	100.00%	-
P/NAPS	0.94	0.97	0.95	0.88	0.93	0.92	0.96	-1.39%
YoY %	-3.09%	2.11%	7.95%	-5.38%	1.09%	-4.17%	-	-
Horiz. %	97.92%	101.04%	98.96%	91.67%	96.88%	95.83%	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 - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 15:50:00

EMA 5

10 Mins

SELL

2024-04-24 15:30:00

EMA 5

5 Mins

SELL

2024-04-24 15:25:00

ADX

5 Mins

SELL

2024-04-24 14:40:00

ADX

10 Mins

BUY

2024-04-24 12:20:00

EMA 5

10 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 >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

384

PTRANS

PERAK TRANSIT BERHAD

374

HLIND

HONG LEONG INDUSTRIES BHD

371

SAPNRG

SAPURA ENERGY BERHAD

349

DNEX

DAGANG NEXCHANGE BERHAD

302

YTLPOWR

YTL POWER INTERNATIONAL BHD

248

MYEG

MY E.G. SERVICES BHD

241

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

226

GENTING

GENTING BHD

217

Daily Stocks

HSI-HUS

0.14

-0.03

227,682,200

TALAMT

0.015

+0.005

183,102,500

HSI-CVM

0.26

+0.06

169,248,400

INGENIEU

0.13

-0.005

116,542,300

TWL

0.03

0.00

108,698,900

BPURI

0.075

0.00

95,554,400

HSI-HSW

0.04

-0.035

83,629,200

MYEG

0.80

+0.015

68,105,100

HSI-HSY

0.01

-0.03

67,406,400

VELESTO

0.26

-0.01

55,991,200

More active Stocks

UTDPLT

26.10

+0.34

577,100

NVIDIA-C1

4.26

+0.30

23,600

SAM

4.88

+0.25

659,800

AEONCR

7.25

+0.25

520,900

HSI-CVK

0.785

+0.25

8,000

MPI

30.22

+0.24

335,200

CHINAETF-MYR

4.54

+0.24

84,900

UWC

3.28

+0.22

2,583,300

AJI

19.38

+0.22

21,000

NIKKEI-CB

1.20

+0.205

5,000

More gainer Stocks

ALLIANZ

21.12

-0.32

33,300

HSI-HS7

0.11

-0.285

3,137,600

HSI-HS5

0.65

-0.15

35,500

APOLLO

6.41

-0.14

55,500

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C54

0.045

-0.105

63,000

HSI-HSZ

0.31

-0.10

44,919,600

NESTLE

126.30

-0.10

128,800

KHIND

2.65

-0.10

100

NIKKEI-HC

0.725

-0.09

79,500

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