[KLCC] QoQ TTM Result on 31-Mar-2021 [#1]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

04-May-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Mar-2021 [#1]

Profit Trend

QoQ- -7.12%

YoY- -48.74%

Quarter Report

KLCCP Stapled Group Q1 FY2021 results (31 Mar 2021).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
TTM Result
Revenue	1,171,056	1,127,592	1,179,851	1,166,930	1,239,150	1,299,404	1,340,321	-8.58%
YoY %	3.85%	-4.43%	1.11%	-5.83%	-4.64%	-3.05%	-	-
Horiz. %	87.37%	84.13%	88.03%	87.06%	92.45%	96.95%	100.00%	-
PBT	565,797	457,101	498,494	490,243	546,835	954,018	993,803	-31.23%
YoY %	23.78%	-8.30%	1.68%	-10.35%	-42.68%	-4.00%	-	-
Horiz. %	56.93%	46.00%	50.16%	49.33%	55.02%	96.00%	100.00%	-
Tax	-31,768	-54,740	-63,293	-61,274	-72,120	-110,534	-114,554	-57.37%
YoY %	41.97%	13.51%	-3.30%	15.04%	34.75%	3.51%	-	-
Horiz. %	27.73%	47.79%	55.25%	53.49%	62.96%	96.49%	100.00%	-
NP	534,029	402,361	435,201	428,969	474,715	843,484	879,249	-28.21%
YoY %	32.72%	-7.55%	1.45%	-9.64%	-43.72%	-4.07%	-	-
Horiz. %	60.74%	45.76%	49.50%	48.79%	53.99%	95.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	495,852	383,688	404,965	401,411	432,166	718,415	743,157	-23.58%
YoY %	29.23%	-5.25%	0.89%	-7.12%	-39.84%	-3.33%	-	-
Horiz. %	66.72%	51.63%	54.49%	54.01%	58.15%	96.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.61%	11.98%	12.70%	12.50%	13.19%	11.59%	11.53%	-
YoY %	-53.17%	-5.67%	1.60%	-5.23%	13.81%	0.52%	-	-
Horiz. %	48.66%	103.90%	110.15%	108.41%	114.40%	100.52%	100.00%	-
Total Cost	637,027	725,231	744,650	737,961	764,435	455,920	461,072	23.97%
YoY %	-12.16%	-2.61%	0.91%	-3.46%	67.67%	-1.12%	-	-
Horiz. %	138.16%	157.29%	161.50%	160.05%	165.80%	98.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,016,451	13,070,611	13,052,558	13,034,504	13,016,451	13,196,984	13,178,931	-0.82%
YoY %	-0.41%	0.14%	0.14%	0.14%	-1.37%	0.14%	-	-
Horiz. %	98.77%	99.18%	99.04%	98.90%	98.77%	100.14%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	606,591	500,077	509,103	518,130	541,599	630,061	653,530	-4.83%
YoY %	21.30%	-1.77%	-1.74%	-4.33%	-14.04%	-3.59%	-	-
Horiz. %	92.82%	76.52%	77.90%	79.28%	82.87%	96.41%	100.00%	-
Div Payout %	122.33%	130.33%	125.72%	129.08%	125.32%	87.70%	87.94%	-
YoY %	-6.14%	3.67%	-2.60%	3.00%	42.90%	-0.27%	-	-
Horiz. %	139.11%	148.20%	142.96%	146.78%	142.51%	99.73%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	13,016,451	13,070,611	13,052,558	13,034,504	13,016,451	13,196,984	13,178,931	-0.82%
YoY %	-0.41%	0.14%	0.14%	0.14%	-1.37%	0.14%	-	-
Horiz. %	98.77%	99.18%	99.04%	98.90%	98.77%	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%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	45.60%	35.68%	36.89%	36.76%	38.31%	64.91%	65.60%	-
YoY %	27.80%	-3.28%	0.35%	-4.05%	-40.98%	-1.05%	-	-
Horiz. %	69.51%	54.39%	56.23%	56.04%	58.40%	98.95%	100.00%	-
ROE	3.81%	2.94%	3.10%	3.08%	3.32%	5.44%	5.64%	-
YoY %	29.59%	-5.16%	0.65%	-7.23%	-38.97%	-3.55%	-	-
Horiz. %	67.55%	52.13%	54.96%	54.61%	58.87%	96.45%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	64.87	62.46	65.35	64.64	68.64	71.98	74.24	-8.57%
YoY %	3.86%	-4.42%	1.10%	-5.83%	-4.64%	-3.04%	-	-
Horiz. %	87.38%	84.13%	88.03%	87.07%	92.46%	96.96%	100.00%	-
EPS	27.47	21.25	22.43	22.23	23.94	39.79	41.16	-23.57%
YoY %	29.27%	-5.26%	0.90%	-7.14%	-39.83%	-3.33%	-	-
Horiz. %	66.74%	51.63%	54.49%	54.01%	58.16%	96.67%	100.00%	-
DPS	33.60	27.70	28.20	28.70	30.00	34.90	36.20	-4.83%
YoY %	21.30%	-1.77%	-1.74%	-4.33%	-14.04%	-3.59%	-	-
Horiz. %	92.82%	76.52%	77.90%	79.28%	82.87%	96.41%	100.00%	-
NAPS	7.21	7.24	7.23	7.22	7.21	7.31	7.30	-0.82%
YoY %	-0.41%	0.14%	0.14%	0.14%	-1.37%	0.14%	-	-
Horiz. %	98.77%	99.18%	99.04%	98.90%	98.77%	100.14%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	64.87	62.46	65.35	64.64	68.64	71.98	74.24	-8.57%
YoY %	3.86%	-4.42%	1.10%	-5.83%	-4.64%	-3.04%	-	-
Horiz. %	87.38%	84.13%	88.03%	87.07%	92.46%	96.96%	100.00%	-
EPS	27.47	21.25	22.43	22.23	23.94	39.79	41.16	-23.57%
YoY %	29.27%	-5.26%	0.90%	-7.14%	-39.83%	-3.33%	-	-
Horiz. %	66.74%	51.63%	54.49%	54.01%	58.16%	96.67%	100.00%	-
DPS	33.60	27.70	28.20	28.70	30.00	34.90	36.20	-4.83%
YoY %	21.30%	-1.77%	-1.74%	-4.33%	-14.04%	-3.59%	-	-
Horiz. %	92.82%	76.52%	77.90%	79.28%	82.87%	96.41%	100.00%	-
NAPS	7.21	7.24	7.23	7.22	7.21	7.31	7.30	-0.82%
YoY %	-0.41%	0.14%	0.14%	0.14%	-1.37%	0.14%	-	-
Horiz. %	98.77%	99.18%	99.04%	98.90%	98.77%	100.14%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	6.55	6.49	6.67	6.98	7.08	7.72	7.96	-
P/RPS	10.10	10.39	10.21	10.80	10.31	10.73	10.72	-3.88%
YoY %	-2.79%	1.76%	-5.46%	4.75%	-3.91%	0.09%	-	-
Horiz. %	94.22%	96.92%	95.24%	100.75%	96.18%	100.09%	100.00%	-
P/EPS	23.85	30.54	29.73	31.39	29.58	19.40	19.34	14.95%
YoY %	-21.91%	2.72%	-5.29%	6.12%	52.47%	0.31%	-	-
Horiz. %	123.32%	157.91%	153.72%	162.31%	152.95%	100.31%	100.00%	-
EY	4.19	3.27	3.36	3.19	3.38	5.15	5.17	-13.04%
YoY %	28.13%	-2.68%	5.33%	-5.62%	-34.37%	-0.39%	-	-
Horiz. %	81.04%	63.25%	64.99%	61.70%	65.38%	99.61%	100.00%	-
DY	5.13	4.27	4.23	4.11	4.24	4.52	4.55	8.30%
YoY %	20.14%	0.95%	2.92%	-3.07%	-6.19%	-0.66%	-	-
Horiz. %	112.75%	93.85%	92.97%	90.33%	93.19%	99.34%	100.00%	-
P/NAPS	0.91	0.90	0.92	0.97	0.98	1.06	1.09	-11.30%
YoY %	1.11%	-2.17%	-5.15%	-1.02%	-7.55%	-2.75%	-	-
Horiz. %	83.49%	82.57%	84.40%	88.99%	89.91%	97.25%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	28/01/22	08/11/21	17/08/21	04/05/21	27/01/21	10/11/20	05/08/20	-
Price	6.37	6.75	6.65	6.90	7.03	7.72	7.78	-
P/RPS	9.82	10.81	10.18	10.67	10.24	10.73	10.48	-4.23%
YoY %	-9.16%	6.19%	-4.59%	4.20%	-4.57%	2.39%	-	-
Horiz. %	93.70%	103.15%	97.14%	101.81%	97.71%	102.39%	100.00%	-
P/EPS	23.19	31.76	29.65	31.03	29.37	19.40	18.90	14.56%
YoY %	-26.98%	7.12%	-4.45%	5.65%	51.39%	2.65%	-	-
Horiz. %	122.70%	168.04%	156.88%	164.18%	155.40%	102.65%	100.00%	-
EY	4.31	3.15	3.37	3.22	3.41	5.15	5.29	-12.73%
YoY %	36.83%	-6.53%	4.66%	-5.57%	-33.79%	-2.65%	-	-
Horiz. %	81.47%	59.55%	63.71%	60.87%	64.46%	97.35%	100.00%	-
DY	5.27	4.10	4.24	4.16	4.27	4.52	4.65	8.67%
YoY %	28.54%	-3.30%	1.92%	-2.58%	-5.53%	-2.80%	-	-
Horiz. %	113.33%	88.17%	91.18%	89.46%	91.83%	97.20%	100.00%	-
P/NAPS	0.88	0.93	0.92	0.96	0.98	1.06	1.07	-12.18%
YoY %	-5.38%	1.09%	-4.17%	-2.04%	-7.55%	-0.93%	-	-
Horiz. %	82.24%	86.92%	85.98%	89.72%	91.59%	99.07%	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 - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 11:55:00

EMA 5

5 Mins

SELL

2024-05-06 11:50:00

EMA 5

10 Mins

SELL

2024-05-06 11:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-06 11:30:00

EMA 5

30 Mins

SELL

2024-05-06 11:25:00

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

304

PTRANS

PERAK TRANSIT BERHAD

304

HLIND

HONG LEONG INDUSTRIES BHD

299

YTLPOWR

YTL POWER INTERNATIONAL BHD

192

MYEG

MY E.G. SERVICES BHD

123

YTL

YTL CORPORATION BHD

120

PBBANK

PUBLIC BANK BHD

116

SAPNRG

SAPURA ENERGY BERHAD

114

GENTING

GENTING BHD

108

Daily Stocks

HSI-CXG

0.16

-0.01

235,350,600

SNS

0.485

+0.09

137,671,300

HSI-HUT

0.22

-0.01

131,834,000

ICONIC-WA

0.04

0.00

110,572,400

ICONIC

0.11

+0.005

79,378,100

INGENIEU

0.12

+0.005

49,100,400

DNEX

0.415

+0.015

45,998,200

SAPNRG

0.045

0.00

32,855,400

HSI-HS2

0.12

0.00

29,966,900

MYEG

0.91

-0.01

29,266,200

More active Stocks

SAM

5.69

+0.53

1,344,500

NIKKEI-CF

1.60

+0.30

3,000

F&N

32.26

+0.26

58,400

HUMEIND-LA

4.40

+0.22

7,600

FRONTKN

4.12

+0.19

2,619,200

VSTECS

2.72

+0.19

1,376,000

HUMEIND

3.15

+0.17

2,037,500

YTLPOWR-C30

1.83

+0.16

2,100

DUFU

2.34

+0.14

5,047,600

PBA

2.09

+0.13

2,357,200

More gainer Stocks

NESTLE

128.00

-0.30

2,600

AJI

20.14

-0.16

356,600

PERTAMA

2.34

-0.15

6,999,800

KLK

23.00

-0.14

333,300

PETDAG

21.72

-0.14

11,500

CHINTEK

7.40

-0.13

106,100

TAANN

3.97

-0.12

476,000

KUAISHO-C17

0.08

-0.12

58,800

LPI

12.26

-0.12

29,500

HEIM

23.28

-0.12

23,600

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