[KLCC] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 98.05%
YoY- 1.25%
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 672,018 562,540 621,839 704,539 690,113 674,176 669,322 0.06%
PBT 421,720 347,758 396,099 473,617 466,622 459,457 466,427 -1.66%
Tax -52,823 -33,368 -42,195 -53,291 -51,737 -51,172 -52,612 0.06%
NP 368,897 314,390 353,904 420,326 414,885 408,285 413,815 -1.89%
-
NP to SH 326,611 290,139 317,340 364,334 359,819 354,683 360,617 -1.63%
-
Tax Rate 12.53% 9.60% 10.65% 11.25% 11.09% 11.14% 11.28% -
Total Cost 303,121 248,150 267,935 284,213 275,228 265,891 255,507 2.88%
-
Net Worth 12,962,291 13,052,558 13,178,931 13,106,718 13,052,557 12,817,864 12,583,170 0.49%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 288,853 252,746 285,242 317,738 314,127 310,517 310,517 -1.19%
Div Payout % 88.44% 87.11% 89.89% 87.21% 87.30% 87.55% 86.11% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 12,962,291 13,052,558 13,178,931 13,106,718 13,052,557 12,817,864 12,583,170 0.49%
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
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 54.89% 55.89% 56.91% 59.66% 60.12% 60.56% 61.83% -
ROE 2.52% 2.22% 2.41% 2.78% 2.76% 2.77% 2.87% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 37.22 31.16 34.44 39.03 38.23 37.34 37.07 0.06%
EPS 18.09 16.07 17.58 20.18 19.93 19.65 19.98 -1.64%
DPS 16.00 14.00 15.80 17.60 17.40 17.20 17.20 -1.19%
NAPS 7.18 7.23 7.30 7.26 7.23 7.10 6.97 0.49%
Adjusted Per Share Value based on latest NOSH - 1,805,333
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 37.22 31.16 34.44 39.03 38.23 37.34 37.07 0.06%
EPS 18.09 16.07 17.58 20.18 19.93 19.65 19.98 -1.64%
DPS 16.00 14.00 15.80 17.60 17.40 17.20 17.20 -1.19%
NAPS 7.18 7.23 7.30 7.26 7.23 7.10 6.97 0.49%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 6.80 6.67 7.96 7.77 8.00 7.99 7.48 -
P/RPS 18.27 21.41 23.11 19.91 20.93 21.40 20.18 -1.64%
P/EPS 37.59 41.50 45.28 38.50 40.14 40.67 37.45 0.06%
EY 2.66 2.41 2.21 2.60 2.49 2.46 2.67 -0.06%
DY 2.35 2.10 1.98 2.27 2.18 2.15 2.30 0.35%
P/NAPS 0.95 0.92 1.09 1.07 1.11 1.13 1.07 -1.96%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 09/08/22 17/08/21 05/08/20 20/08/19 15/08/18 15/08/17 02/08/16 -
Price 6.93 6.65 7.78 7.87 7.62 7.92 7.50 -
P/RPS 18.62 21.34 22.59 20.17 19.93 21.21 20.23 -1.37%
P/EPS 38.31 41.38 44.26 39.00 38.23 40.31 37.55 0.33%
EY 2.61 2.42 2.26 2.56 2.62 2.48 2.66 -0.31%
DY 2.31 2.11 2.03 2.24 2.28 2.17 2.29 0.14%
P/NAPS 0.97 0.92 1.07 1.08 1.05 1.12 1.08 -1.77%

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