[KLCC] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

09-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 102.32%

YoY- 12.57%

Quarter Report

KLCCP Stapled Group Q2 FY2022 results (30 June 2022).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	775,377	672,018	562,540	621,839	704,539	690,113	674,176	2.35%
YoY %	15.38%	19.46%	-9.54%	-11.74%	2.09%	2.36%	-	-
Horiz. %	115.01%	99.68%	83.44%	92.24%	104.50%	102.36%	100.00%	-
PBT	473,180	421,720	347,758	396,099	473,617	466,622	459,457	0.49%
YoY %	12.20%	21.27%	-12.20%	-16.37%	1.50%	1.56%	-	-
Horiz. %	102.99%	91.79%	75.69%	86.21%	103.08%	101.56%	100.00%	-
Tax	-56,486	-52,823	-33,368	-42,195	-53,291	-51,737	-51,172	1.65%
YoY %	-6.93%	-58.30%	20.92%	20.82%	-3.00%	-1.10%	-	-
Horiz. %	110.38%	103.23%	65.21%	82.46%	104.14%	101.10%	100.00%	-
NP	416,694	368,897	314,390	353,904	420,326	414,885	408,285	0.34%
YoY %	12.96%	17.34%	-11.17%	-15.80%	1.31%	1.62%	-	-
Horiz. %	102.06%	90.35%	77.00%	86.68%	102.95%	101.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	361,365	326,611	290,139	317,340	364,334	359,819	354,683	0.31%
YoY %	10.64%	12.57%	-8.57%	-12.90%	1.25%	1.45%	-	-
Horiz. %	101.88%	92.09%	81.80%	89.47%	102.72%	101.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.94%	12.53%	9.60%	10.65%	11.25%	11.09%	11.14%	-
YoY %	-4.71%	30.52%	-9.86%	-5.33%	1.44%	-0.45%	-	-
Horiz. %	107.18%	112.48%	86.18%	95.60%	100.99%	99.55%	100.00%	-
Total Cost	358,683	303,121	248,150	267,935	284,213	275,228	265,891	5.11%
YoY %	18.33%	22.15%	-7.38%	-5.73%	3.26%	3.51%	-	-
Horiz. %	134.90%	114.00%	93.33%	100.77%	106.89%	103.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,088,664	12,962,291	13,052,558	13,178,931	13,106,718	13,052,557	12,817,864	0.34%
YoY %	0.97%	-0.69%	-0.96%	0.55%	0.41%	1.83%	-	-
Horiz. %	102.11%	101.13%	101.83%	102.82%	102.25%	101.83%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	312,322	288,853	252,746	285,242	317,738	314,127	310,517	0.09%
YoY %	8.12%	14.29%	-11.39%	-10.23%	1.15%	1.16%	-	-
Horiz. %	100.58%	93.02%	81.40%	91.86%	102.33%	101.16%	100.00%	-
Div Payout %	86.43%	88.44%	87.11%	89.89%	87.21%	87.30%	87.55%	-
YoY %	-2.27%	1.53%	-3.09%	3.07%	-0.10%	-0.29%	-	-
Horiz. %	98.72%	101.02%	99.50%	102.67%	99.61%	99.71%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	13,088,664	12,962,291	13,052,558	13,178,931	13,106,718	13,052,557	12,817,864	0.34%
YoY %	0.97%	-0.69%	-0.96%	0.55%	0.41%	1.83%	-	-
Horiz. %	102.11%	101.13%	101.83%	102.82%	102.25%	101.83%	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%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	53.74%	54.89%	55.89%	56.91%	59.66%	60.12%	60.56%	-
YoY %	-2.10%	-1.79%	-1.79%	-4.61%	-0.77%	-0.73%	-	-
Horiz. %	88.74%	90.64%	92.29%	93.97%	98.51%	99.27%	100.00%	-
ROE	2.76%	2.52%	2.22%	2.41%	2.78%	2.76%	2.77%	-
YoY %	9.52%	13.51%	-7.88%	-13.31%	0.72%	-0.36%	-	-
Horiz. %	99.64%	90.97%	80.14%	87.00%	100.36%	99.64%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	42.95	37.22	31.16	34.44	39.03	38.23	37.34	2.35%
YoY %	15.39%	19.45%	-9.52%	-11.76%	2.09%	2.38%	-	-
Horiz. %	115.02%	99.68%	83.45%	92.23%	104.53%	102.38%	100.00%	-
EPS	20.02	18.09	16.07	17.58	20.18	19.93	19.65	0.31%
YoY %	10.67%	12.57%	-8.59%	-12.88%	1.25%	1.42%	-	-
Horiz. %	101.88%	92.06%	81.78%	89.47%	102.70%	101.42%	100.00%	-
DPS	17.30	16.00	14.00	15.80	17.60	17.40	17.20	0.09%
YoY %	8.13%	14.29%	-11.39%	-10.23%	1.15%	1.16%	-	-
Horiz. %	100.58%	93.02%	81.40%	91.86%	102.33%	101.16%	100.00%	-
NAPS	7.25	7.18	7.23	7.30	7.26	7.23	7.10	0.34%
YoY %	0.97%	-0.69%	-0.96%	0.55%	0.41%	1.83%	-	-
Horiz. %	102.11%	101.13%	101.83%	102.82%	102.25%	101.83%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	42.95	37.22	31.16	34.44	39.03	38.23	37.34	2.35%
YoY %	15.39%	19.45%	-9.52%	-11.76%	2.09%	2.38%	-	-
Horiz. %	115.02%	99.68%	83.45%	92.23%	104.53%	102.38%	100.00%	-
EPS	20.02	18.09	16.07	17.58	20.18	19.93	19.65	0.31%
YoY %	10.67%	12.57%	-8.59%	-12.88%	1.25%	1.42%	-	-
Horiz. %	101.88%	92.06%	81.78%	89.47%	102.70%	101.42%	100.00%	-
DPS	17.30	16.00	14.00	15.80	17.60	17.40	17.20	0.09%
YoY %	8.13%	14.29%	-11.39%	-10.23%	1.15%	1.16%	-	-
Horiz. %	100.58%	93.02%	81.40%	91.86%	102.33%	101.16%	100.00%	-
NAPS	7.25	7.18	7.23	7.30	7.26	7.23	7.10	0.34%
YoY %	0.97%	-0.69%	-0.96%	0.55%	0.41%	1.83%	-	-
Horiz. %	102.11%	101.13%	101.83%	102.82%	102.25%	101.83%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	6.99	6.80	6.67	7.96	7.77	8.00	7.99	-
P/RPS	16.28	18.27	21.41	23.11	19.91	20.93	21.40	-4.45%
YoY %	-10.89%	-14.67%	-7.36%	16.07%	-4.87%	-2.20%	-	-
Horiz. %	76.07%	85.37%	100.05%	107.99%	93.04%	97.80%	100.00%	-
P/EPS	34.92	37.59	41.50	45.28	38.50	40.14	40.67	-2.50%
YoY %	-7.10%	-9.42%	-8.35%	17.61%	-4.09%	-1.30%	-	-
Horiz. %	85.86%	92.43%	102.04%	111.34%	94.66%	98.70%	100.00%	-
EY	2.86	2.66	2.41	2.21	2.60	2.49	2.46	2.54%
YoY %	7.52%	10.37%	9.05%	-15.00%	4.42%	1.22%	-	-
Horiz. %	116.26%	108.13%	97.97%	89.84%	105.69%	101.22%	100.00%	-
DY	2.47	2.35	2.10	1.98	2.27	2.18	2.15	2.33%
YoY %	5.11%	11.90%	6.06%	-12.78%	4.13%	1.40%	-	-
Horiz. %	114.88%	109.30%	97.67%	92.09%	105.58%	101.40%	100.00%	-
P/NAPS	0.96	0.95	0.92	1.09	1.07	1.11	1.13	-2.67%
YoY %	1.05%	3.26%	-15.60%	1.87%	-3.60%	-1.77%	-	-
Horiz. %	84.96%	84.07%	81.42%	96.46%	94.69%	98.23%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	14/08/23	09/08/22	17/08/21	05/08/20	20/08/19	15/08/18	15/08/17	-
Price	6.77	6.93	6.65	7.78	7.87	7.62	7.92	-
P/RPS	15.76	18.62	21.34	22.59	20.17	19.93	21.21	-4.82%
YoY %	-15.36%	-12.75%	-5.53%	12.00%	1.20%	-6.03%	-	-
Horiz. %	74.30%	87.79%	100.61%	106.51%	95.10%	93.97%	100.00%	-
P/EPS	33.82	38.31	41.38	44.26	39.00	38.23	40.31	-2.88%
YoY %	-11.72%	-7.42%	-6.51%	13.49%	2.01%	-5.16%	-	-
Horiz. %	83.90%	95.04%	102.65%	109.80%	96.75%	94.84%	100.00%	-
EY	2.96	2.61	2.42	2.26	2.56	2.62	2.48	2.99%
YoY %	13.41%	7.85%	7.08%	-11.72%	-2.29%	5.65%	-	-
Horiz. %	119.35%	105.24%	97.58%	91.13%	103.23%	105.65%	100.00%	-
DY	2.56	2.31	2.11	2.03	2.24	2.28	2.17	2.79%
YoY %	10.82%	9.48%	3.94%	-9.38%	-1.75%	5.07%	-	-
Horiz. %	117.97%	106.45%	97.24%	93.55%	103.23%	105.07%	100.00%	-
P/NAPS	0.93	0.97	0.92	1.07	1.08	1.05	1.12	-3.04%
YoY %	-4.12%	5.43%	-14.02%	-0.93%	2.86%	-6.25%	-	-
Horiz. %	83.04%	86.61%	82.14%	95.54%	96.43%	93.75%	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 - 30 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 16:10:00

EMA 5

5 Mins

SELL

2024-04-30 15:55:00

ADX

5 Mins

SELL

2024-04-30 15:55:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-30 15:55:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-30 15:50:00

TURTLE SYSTEM 20

10 Mins

SELL

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

550

MYEG

MY E.G. SERVICES BHD

460

PTRANS

PERAK TRANSIT BERHAD

369

YTL

YTL CORPORATION BHD

364

MPI

MALAYSIAN PACIFIC INDUSTRIES

358

HLIND

HONG LEONG INDUSTRIES BHD

341

CAPITALA

CAPITAL A BERHAD

297

SAPNRG

SAPURA ENERGY BERHAD

238

TOPGLOV

TOP GLOVE CORPORATION BHD

218

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,117,400

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

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