[KLCC] QoQ TTM Result on 31-Mar-2020 [#1]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

05-May-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -0.9%

YoY- 7.54%

Quarter Report

Announcement_KLCCP Stapled Group Q1 FY2020 results (31 Mar 2020).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
TTM Result
Revenue	1,239,150	1,299,404	1,340,321	1,424,169	1,423,021	1,424,408	1,420,367	-8.65%
YoY %	-4.64%	-3.05%	-5.89%	0.08%	-0.10%	0.28%	-	-
Horiz. %	87.24%	91.48%	94.36%	100.27%	100.19%	100.28%	100.00%	-
PBT	546,835	954,018	993,803	1,063,993	1,071,321	971,808	971,088	-31.68%
YoY %	-42.68%	-4.00%	-6.60%	-0.68%	10.24%	0.07%	-	-
Horiz. %	56.31%	98.24%	102.34%	109.57%	110.32%	100.07%	100.00%	-
Tax	-72,120	-110,534	-114,554	-126,345	-125,650	-127,228	-126,727	-31.20%
YoY %	34.75%	3.51%	9.33%	-0.55%	1.24%	-0.40%	-	-
Horiz. %	56.91%	87.22%	90.39%	99.70%	99.15%	100.40%	100.00%	-
NP	474,715	843,484	879,249	937,648	945,671	844,580	844,361	-31.76%
YoY %	-43.72%	-4.07%	-6.23%	-0.85%	11.97%	0.03%	-	-
Horiz. %	56.22%	99.90%	104.13%	111.05%	112.00%	100.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	432,166	718,415	743,157	783,073	790,151	729,400	729,429	-29.34%
YoY %	-39.84%	-3.33%	-5.10%	-0.90%	8.33%	-0.00%	-	-
Horiz. %	59.25%	98.49%	101.88%	107.35%	108.32%	100.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.19%	11.59%	11.53%	11.87%	11.73%	13.09%	13.05%	-
YoY %	13.81%	0.52%	-2.86%	1.19%	-10.39%	0.31%	-	-
Horiz. %	101.07%	88.81%	88.35%	90.96%	89.89%	100.31%	100.00%	-
Total Cost	764,435	455,920	461,072	486,521	477,350	579,828	576,006	20.66%
YoY %	67.67%	-1.12%	-5.23%	1.92%	-17.67%	0.66%	-	-
Horiz. %	132.71%	79.15%	80.05%	84.46%	82.87%	100.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,016,451	13,196,984	13,178,931	13,178,931	13,215,038	13,124,771	13,106,718	-0.45%
YoY %	-1.37%	0.14%	0.00%	-0.27%	0.69%	0.14%	-	-
Horiz. %	99.31%	100.69%	100.55%	100.55%	100.83%	100.14%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	541,599	630,061	653,530	676,999	686,026	673,389	671,583	-13.30%
YoY %	-14.04%	-3.59%	-3.47%	-1.32%	1.88%	0.27%	-	-
Horiz. %	80.65%	93.82%	97.31%	100.81%	102.15%	100.27%	100.00%	-
Div Payout %	125.32%	87.70%	87.94%	86.45%	86.82%	92.32%	92.07%	-
YoY %	42.90%	-0.27%	1.72%	-0.43%	-5.96%	0.27%	-	-
Horiz. %	136.11%	95.25%	95.51%	93.90%	94.30%	100.27%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	13,016,451	13,196,984	13,178,931	13,178,931	13,215,038	13,124,771	13,106,718	-0.45%
YoY %	-1.37%	0.14%	0.00%	-0.27%	0.69%	0.14%	-	-
Horiz. %	99.31%	100.69%	100.55%	100.55%	100.83%	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%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	38.31%	64.91%	65.60%	65.84%	66.46%	59.29%	59.45%	-
YoY %	-40.98%	-1.05%	-0.36%	-0.93%	12.09%	-0.27%	-	-
Horiz. %	64.44%	109.18%	110.34%	110.75%	111.79%	99.73%	100.00%	-
ROE	3.32%	5.44%	5.64%	5.94%	5.98%	5.56%	5.57%	-
YoY %	-38.97%	-3.55%	-5.05%	-0.67%	7.55%	-0.18%	-	-
Horiz. %	59.61%	97.67%	101.26%	106.64%	107.36%	99.82%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	68.64	71.98	74.24	78.89	78.82	78.90	78.68	-8.66%
YoY %	-4.64%	-3.04%	-5.89%	0.09%	-0.10%	0.28%	-	-
Horiz. %	87.24%	91.48%	94.36%	100.27%	100.18%	100.28%	100.00%	-
EPS	23.94	39.79	41.16	43.38	43.77	40.40	40.40	-29.33%
YoY %	-39.83%	-3.33%	-5.12%	-0.89%	8.34%	0.00%	-	-
Horiz. %	59.26%	98.49%	101.88%	107.38%	108.34%	100.00%	100.00%	-
DPS	30.00	34.90	36.20	37.50	38.00	37.30	37.20	-13.30%
YoY %	-14.04%	-3.59%	-3.47%	-1.32%	1.88%	0.27%	-	-
Horiz. %	80.65%	93.82%	97.31%	100.81%	102.15%	100.27%	100.00%	-
NAPS	7.21	7.31	7.30	7.30	7.32	7.27	7.26	-0.45%
YoY %	-1.37%	0.14%	0.00%	-0.27%	0.69%	0.14%	-	-
Horiz. %	99.31%	100.69%	100.55%	100.55%	100.83%	100.14%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	68.64	71.98	74.24	78.89	78.82	78.90	78.68	-8.66%
YoY %	-4.64%	-3.04%	-5.89%	0.09%	-0.10%	0.28%	-	-
Horiz. %	87.24%	91.48%	94.36%	100.27%	100.18%	100.28%	100.00%	-
EPS	23.94	39.79	41.16	43.38	43.77	40.40	40.40	-29.33%
YoY %	-39.83%	-3.33%	-5.12%	-0.89%	8.34%	0.00%	-	-
Horiz. %	59.26%	98.49%	101.88%	107.38%	108.34%	100.00%	100.00%	-
DPS	30.00	34.90	36.20	37.50	38.00	37.30	37.20	-13.30%
YoY %	-14.04%	-3.59%	-3.47%	-1.32%	1.88%	0.27%	-	-
Horiz. %	80.65%	93.82%	97.31%	100.81%	102.15%	100.27%	100.00%	-
NAPS	7.21	7.31	7.30	7.30	7.32	7.27	7.26	-0.45%
YoY %	-1.37%	0.14%	0.00%	-0.27%	0.69%	0.14%	-	-
Horiz. %	99.31%	100.69%	100.55%	100.55%	100.83%	100.14%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	7.08	7.72	7.96	7.79	7.90	8.07	7.77	-
P/RPS	10.31	10.73	10.72	9.87	10.02	10.23	9.88	2.86%
YoY %	-3.91%	0.09%	8.61%	-1.50%	-2.05%	3.54%	-	-
Horiz. %	104.35%	108.60%	108.50%	99.90%	101.42%	103.54%	100.00%	-
P/EPS	29.58	19.40	19.34	17.96	18.05	19.97	19.23	33.07%
YoY %	52.47%	0.31%	7.68%	-0.50%	-9.61%	3.85%	-	-
Horiz. %	153.82%	100.88%	100.57%	93.40%	93.86%	103.85%	100.00%	-
EY	3.38	5.15	5.17	5.57	5.54	5.01	5.20	-24.86%
YoY %	-34.37%	-0.39%	-7.18%	0.54%	10.58%	-3.65%	-	-
Horiz. %	65.00%	99.04%	99.42%	107.12%	106.54%	96.35%	100.00%	-
DY	4.24	4.52	4.55	4.81	4.81	4.62	4.79	-7.77%
YoY %	-6.19%	-0.66%	-5.41%	0.00%	4.11%	-3.55%	-	-
Horiz. %	88.52%	94.36%	94.99%	100.42%	100.42%	96.45%	100.00%	-
P/NAPS	0.98	1.06	1.09	1.07	1.08	1.11	1.07	-5.66%
YoY %	-7.55%	-2.75%	1.87%	-0.93%	-2.70%	3.74%	-	-
Horiz. %	91.59%	99.07%	101.87%	100.00%	100.93%	103.74%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	27/01/21	10/11/20	05/08/20	05/05/20	23/01/20	11/11/19	20/08/19	-
Price	7.03	7.72	7.78	7.83	7.98	7.99	7.87	-
P/RPS	10.24	10.73	10.48	9.93	10.12	10.13	10.00	1.58%
YoY %	-4.57%	2.39%	5.54%	-1.88%	-0.10%	1.30%	-	-
Horiz. %	102.40%	107.30%	104.80%	99.30%	101.20%	101.30%	100.00%	-
P/EPS	29.37	19.40	18.90	18.05	18.23	19.78	19.48	31.32%
YoY %	51.39%	2.65%	4.71%	-0.99%	-7.84%	1.54%	-	-
Horiz. %	150.77%	99.59%	97.02%	92.66%	93.58%	101.54%	100.00%	-
EY	3.41	5.15	5.29	5.54	5.48	5.06	5.13	-23.74%
YoY %	-33.79%	-2.65%	-4.51%	1.09%	8.30%	-1.36%	-	-
Horiz. %	66.47%	100.39%	103.12%	107.99%	106.82%	98.64%	100.00%	-
DY	4.27	4.52	4.65	4.79	4.76	4.67	4.73	-6.56%
YoY %	-5.53%	-2.80%	-2.92%	0.63%	1.93%	-1.27%	-	-
Horiz. %	90.27%	95.56%	98.31%	101.27%	100.63%	98.73%	100.00%	-
P/NAPS	0.98	1.06	1.07	1.07	1.09	1.10	1.08	-6.24%
YoY %	-7.55%	-0.93%	0.00%	-1.83%	-0.91%	1.85%	-	-
Horiz. %	90.74%	98.15%	99.07%	99.07%	100.93%	101.85%	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 16:10:00

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

2024-05-03 16:10:00

TURTLE SYSTEM 20

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

296,133,500

FITTERS

0.05

0.00

165,062,800

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

156,612,300

BPURI

0.075

0.00

78,274,000

TWL

0.025

-0.005

77,334,300

MYEG

0.915

+0.01

61,451,700

HSI-HS2

0.12

-0.04

53,018,300

YTL

3.25

+0.09

45,096,700

SNS

0.395

+0.015

45,060,500

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

AJI

20.32

+0.58

998,800

DLADY

34.20

+0.50

22,800

SAM

5.20

+0.37

1,220,000

TENAGA

12.32

+0.30

14,008,700

NESTLE

128.20

+0.30

46,500

HUMEIND-LA

4.18

+0.30

7,100

YTLPOWR

4.79

+0.18

28,253,000

HLFG

17.08

+0.18

202,200

SUPERLN

1.31

+0.17

3,149,100

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

APOLLO

6.86

-0.18

223,200

TAANN

4.10

-0.14

640,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

NHFATT

3.99

-0.12

9,900

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