[KLCC] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Announcement Date
05-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -10.46%
YoY- -3.85%
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,522,976 1,286,848 1,129,496 1,418,376 1,413,784 1,380,448 1,346,628 2.07%
PBT 947,064 809,876 702,700 929,068 958,380 935,548 917,520 0.52%
Tax -112,652 -87,016 -67,256 -110,640 -107,860 -100,860 -103,772 1.37%
NP 834,412 722,860 635,444 818,428 850,520 834,688 813,748 0.41%
-
NP to SH 722,244 645,744 584,500 707,520 735,832 722,684 706,900 0.35%
-
Tax Rate 11.89% 10.74% 9.57% 11.91% 11.25% 10.78% 11.31% -
Total Cost 688,564 563,988 494,052 599,948 563,264 545,760 532,880 4.36%
-
Net Worth 13,052,558 12,944,238 13,034,504 13,178,931 13,088,664 13,016,450 12,799,811 0.32%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 613,813 577,706 505,493 599,370 635,477 628,255 621,034 -0.19%
Div Payout % 84.99% 89.46% 86.48% 84.71% 86.36% 86.93% 87.85% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 13,052,558 12,944,238 13,034,504 13,178,931 13,088,664 13,016,450 12,799,811 0.32%
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 54.79% 56.17% 56.26% 57.70% 60.16% 60.47% 60.43% -
ROE 5.53% 4.99% 4.48% 5.37% 5.62% 5.55% 5.52% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 84.36 71.28 62.56 78.57 78.31 76.47 74.59 2.07%
EPS 40.00 35.76 32.36 39.20 40.76 40.04 39.16 0.35%
DPS 34.00 32.00 28.00 33.20 35.20 34.80 34.40 -0.19%
NAPS 7.23 7.17 7.22 7.30 7.25 7.21 7.09 0.32%
Adjusted Per Share Value based on latest NOSH - 1,805,333
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 84.36 71.28 62.56 78.57 78.31 76.47 74.59 2.07%
EPS 40.00 35.76 32.36 39.20 40.76 40.03 39.16 0.35%
DPS 34.00 32.00 28.00 33.20 35.20 34.80 34.40 -0.19%
NAPS 7.23 7.17 7.22 7.30 7.25 7.21 7.09 0.32%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 6.85 6.56 6.98 7.79 7.76 7.17 7.93 -
P/RPS 8.12 9.20 11.16 9.92 9.91 9.38 10.63 -4.38%
P/EPS 17.12 18.34 21.56 19.88 19.04 17.91 20.25 -2.75%
EY 5.84 5.45 4.64 5.03 5.25 5.58 4.94 2.82%
DY 4.96 4.88 4.01 4.26 4.54 4.85 4.34 2.24%
P/NAPS 0.95 0.91 0.97 1.07 1.07 0.99 1.12 -2.70%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 24/05/22 04/05/21 05/05/20 07/05/19 16/05/18 22/05/17 -
Price 6.96 6.78 6.90 7.83 7.86 7.82 7.87 -
P/RPS 8.25 9.51 11.03 9.97 10.04 10.23 10.55 -4.01%
P/EPS 17.40 18.96 21.31 19.98 19.28 19.54 20.10 -2.37%
EY 5.75 5.28 4.69 5.01 5.19 5.12 4.98 2.42%
DY 4.89 4.72 4.06 4.24 4.48 4.45 4.37 1.89%
P/NAPS 0.96 0.95 0.96 1.07 1.08 1.08 1.11 -2.38%

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