[KLCC] YoY Annualized Quarter Result on 31-Dec-2020 [#4]

Announcement Date
27-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -31.62%
YoY- -45.31%
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,459,251 1,171,056 1,239,150 1,423,021 1,405,941 1,366,751 1,343,546 1.38%
PBT 1,018,879 565,797 546,835 1,071,321 964,093 1,115,331 1,102,698 -1.30%
Tax -107,525 -31,768 -72,120 -125,650 -125,173 -101,766 -91,671 2.69%
NP 911,354 534,029 474,715 945,671 838,920 1,013,565 1,011,027 -1.71%
-
NP to SH 782,663 495,852 432,166 790,151 724,914 877,900 885,971 -2.04%
-
Tax Rate 10.55% 5.61% 13.19% 11.73% 12.98% 9.12% 8.31% -
Total Cost 547,897 637,027 764,435 477,350 567,021 353,186 332,519 8.67%
-
Net Worth 13,124,771 13,016,451 13,016,451 13,215,038 13,088,664 13,034,503 12,799,811 0.41%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 686,026 606,591 541,599 686,026 667,973 652,627 643,601 1.06%
Div Payout % 87.65% 122.33% 125.32% 86.82% 92.15% 74.34% 72.64% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 13,124,771 13,016,451 13,016,451 13,215,038 13,088,664 13,034,503 12,799,811 0.41%
NOSH 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 1,805,333 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 62.45% 45.60% 38.31% 66.46% 59.67% 74.16% 75.25% -
ROE 5.96% 3.81% 3.32% 5.98% 5.54% 6.74% 6.92% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 80.83 64.87 68.64 78.82 77.88 75.71 74.42 1.38%
EPS 43.35 27.47 23.94 43.77 40.15 48.63 49.08 -2.04%
DPS 38.00 33.60 30.00 38.00 37.00 36.15 35.65 1.06%
NAPS 7.27 7.21 7.21 7.32 7.25 7.22 7.09 0.41%
Adjusted Per Share Value based on latest NOSH - 1,805,333
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 80.83 64.87 68.64 78.82 77.88 75.71 74.42 1.38%
EPS 43.35 27.47 23.94 43.77 40.15 48.63 49.08 -2.04%
DPS 38.00 33.60 30.00 38.00 37.00 36.15 35.65 1.06%
NAPS 7.27 7.21 7.21 7.32 7.25 7.22 7.09 0.41%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 6.71 6.55 7.08 7.90 7.66 8.64 8.30 -
P/RPS 8.30 10.10 10.31 10.02 9.84 11.41 11.15 -4.79%
P/EPS 15.48 23.85 29.58 18.05 19.08 17.77 16.91 -1.46%
EY 6.46 4.19 3.38 5.54 5.24 5.63 5.91 1.49%
DY 5.66 5.13 4.24 4.81 4.83 4.18 4.30 4.68%
P/NAPS 0.92 0.91 0.98 1.08 1.06 1.20 1.17 -3.92%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 31/01/23 28/01/22 27/01/21 23/01/20 24/01/19 24/01/18 20/01/17 -
Price 7.05 6.37 7.03 7.98 7.90 7.80 7.82 -
P/RPS 8.72 9.82 10.24 10.12 10.14 10.30 10.51 -3.06%
P/EPS 16.26 23.19 29.37 18.23 19.67 16.04 15.93 0.34%
EY 6.15 4.31 3.41 5.48 5.08 6.23 6.28 -0.34%
DY 5.39 5.27 4.27 4.76 4.68 4.63 4.56 2.82%
P/NAPS 0.97 0.88 0.98 1.09 1.09 1.08 1.10 -2.07%

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

Post a Comment