[KLCC] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

13-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 50.42%

YoY- 1.67%

Quarter Report

KLCCP Stapled Group Q3 FY2018 results (30 September 2018).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Cumulative Result
Revenue	822,885	934,443	1,058,060	1,039,593	1,014,679	998,857	993,085	-3.08%
YoY %	-11.94%	-11.68%	1.78%	2.46%	1.58%	0.58%	-	-
Horiz. %	82.86%	94.09%	106.54%	104.68%	102.17%	100.58%	100.00%	-
PBT	501,816	591,550	708,853	701,138	692,515	696,549	668,770	-4.66%
YoY %	-15.17%	-16.55%	1.10%	1.25%	-0.58%	4.15%	-	-
Horiz. %	75.04%	88.45%	105.99%	104.84%	103.55%	104.15%	100.00%	-
Tax	-45,862	-63,242	-78,358	-76,303	-79,125	-78,331	-82,367	-9.28%
YoY %	27.48%	19.29%	-2.69%	3.57%	-1.01%	4.90%	-	-
Horiz. %	55.68%	76.78%	95.13%	92.64%	96.06%	95.10%	100.00%	-
NP	455,954	528,308	630,495	624,835	613,390	618,218	586,403	-4.10%
YoY %	-13.70%	-16.21%	0.91%	1.87%	-0.78%	5.43%	-	-
Horiz. %	77.75%	90.09%	107.52%	106.55%	104.60%	105.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	425,525	474,003	545,739	541,253	532,384	538,843	508,172	-2.91%
YoY %	-10.23%	-13.14%	0.83%	1.67%	-1.20%	6.04%	-	-
Horiz. %	83.74%	93.28%	107.39%	106.51%	104.76%	106.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.14%	10.69%	11.05%	10.88%	11.43%	11.25%	12.32%	-
YoY %	-14.50%	-3.26%	1.56%	-4.81%	1.60%	-8.69%	-	-
Horiz. %	74.19%	86.77%	89.69%	88.31%	92.78%	91.31%	100.00%	-
Total Cost	366,931	406,135	427,565	414,758	401,289	380,639	406,682	-1.69%
YoY %	-9.65%	-5.01%	3.09%	3.36%	5.43%	-6.40%	-	-
Horiz. %	90.23%	99.87%	105.13%	101.99%	98.67%	93.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,070,611	13,196,984	13,124,771	13,070,610	12,835,917	12,601,224	12,077,677	1.32%
YoY %	-0.96%	0.55%	0.41%	1.83%	1.86%	4.33%	-	-
Horiz. %	108.22%	109.27%	108.67%	108.22%	106.28%	104.33%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	379,119	420,642	476,607	471,191	465,775	465,775	448,264	-2.75%
YoY %	-9.87%	-11.74%	1.15%	1.16%	0.00%	3.91%	-	-
Horiz. %	84.57%	93.84%	106.32%	105.11%	103.91%	103.91%	100.00%	-
Div Payout %	89.09%	88.74%	87.33%	87.06%	87.49%	86.44%	88.21%	-
YoY %	0.39%	1.61%	0.31%	-0.49%	1.21%	-2.01%	-	-
Horiz. %	101.00%	100.60%	99.00%	98.70%	99.18%	97.99%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	13,070,611	13,196,984	13,124,771	13,070,610	12,835,917	12,601,224	12,077,677	1.32%
YoY %	-0.96%	0.55%	0.41%	1.83%	1.86%	4.33%	-	-
Horiz. %	108.22%	109.27%	108.67%	108.22%	106.28%	104.33%	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%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	55.41%	56.54%	59.59%	60.10%	60.45%	61.89%	59.05%	-
YoY %	-2.00%	-5.12%	-0.85%	-0.58%	-2.33%	4.81%	-	-
Horiz. %	93.84%	95.75%	100.91%	101.78%	102.37%	104.81%	100.00%	-
ROE	3.26%	3.59%	4.16%	4.14%	4.15%	4.28%	4.21%	-
YoY %	-9.19%	-13.70%	0.48%	-0.24%	-3.04%	1.66%	-	-
Horiz. %	77.43%	85.27%	98.81%	98.34%	98.57%	101.66%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	45.58	51.76	58.61	57.58	56.20	55.33	55.01	-3.08%
YoY %	-11.94%	-11.69%	1.79%	2.46%	1.57%	0.58%	-	-
Horiz. %	82.86%	94.09%	106.54%	104.67%	102.16%	100.58%	100.00%	-
EPS	23.57	26.26	30.23	29.98	29.49	29.85	28.15	-2.91%
YoY %	-10.24%	-13.13%	0.83%	1.66%	-1.21%	6.04%	-	-
Horiz. %	83.73%	93.29%	107.39%	106.50%	104.76%	106.04%	100.00%	-
DPS	21.00	23.30	26.40	26.10	25.80	25.80	24.83	-2.75%
YoY %	-9.87%	-11.74%	1.15%	1.16%	0.00%	3.91%	-	-
Horiz. %	84.58%	93.84%	106.32%	105.11%	103.91%	103.91%	100.00%	-
NAPS	7.24	7.31	7.27	7.24	7.11	6.98	6.69	1.32%
YoY %	-0.96%	0.55%	0.41%	1.83%	1.86%	4.33%	-	-
Horiz. %	108.22%	109.27%	108.67%	108.22%	106.28%	104.33%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	45.58	51.76	58.61	57.58	56.20	55.33	55.01	-3.08%
YoY %	-11.94%	-11.69%	1.79%	2.46%	1.57%	0.58%	-	-
Horiz. %	82.86%	94.09%	106.54%	104.67%	102.16%	100.58%	100.00%	-
EPS	23.57	26.26	30.23	29.98	29.49	29.85	28.15	-2.91%
YoY %	-10.24%	-13.13%	0.83%	1.66%	-1.21%	6.04%	-	-
Horiz. %	83.73%	93.29%	107.39%	106.50%	104.76%	106.04%	100.00%	-
DPS	21.00	23.30	26.40	26.10	25.80	25.80	24.83	-2.75%
YoY %	-9.87%	-11.74%	1.15%	1.16%	0.00%	3.91%	-	-
Horiz. %	84.58%	93.84%	106.32%	105.11%	103.91%	103.91%	100.00%	-
NAPS	7.24	7.31	7.27	7.24	7.11	6.98	6.69	1.32%
YoY %	-0.96%	0.55%	0.41%	1.83%	1.86%	4.33%	-	-
Horiz. %	108.22%	109.27%	108.67%	108.22%	106.28%	104.33%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	6.49	7.72	8.07	7.60	8.00	7.72	7.00	-
P/RPS	14.24	14.91	13.77	13.20	14.23	13.95	12.73	1.88%
YoY %	-4.49%	8.28%	4.32%	-7.24%	2.01%	9.58%	-	-
Horiz. %	111.86%	117.12%	108.17%	103.69%	111.78%	109.58%	100.00%	-
P/EPS	27.53	29.40	26.70	25.35	27.13	25.86	24.87	1.70%
YoY %	-6.36%	10.11%	5.33%	-6.56%	4.91%	3.98%	-	-
Horiz. %	110.70%	118.21%	107.36%	101.93%	109.09%	103.98%	100.00%	-
EY	3.63	3.40	3.75	3.94	3.69	3.87	4.02	-1.68%
YoY %	6.76%	-9.33%	-4.82%	6.78%	-4.65%	-3.73%	-	-
Horiz. %	90.30%	84.58%	93.28%	98.01%	91.79%	96.27%	100.00%	-
DY	3.24	3.02	3.27	3.43	3.23	3.34	3.55	-1.50%
YoY %	7.28%	-7.65%	-4.66%	6.19%	-3.29%	-5.92%	-	-
Horiz. %	91.27%	85.07%	92.11%	96.62%	90.99%	94.08%	100.00%	-
P/NAPS	0.90	1.06	1.11	1.05	1.13	1.11	1.05	-2.53%
YoY %	-15.09%	-4.50%	5.71%	-7.08%	1.80%	5.71%	-	-
Horiz. %	85.71%	100.95%	105.71%	100.00%	107.62%	105.71%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	08/11/21	10/11/20	11/11/19	13/11/18	13/11/17	03/11/16	11/11/15	-
Price	6.75	7.72	7.99	7.66	7.77	7.80	7.00	-
P/RPS	14.81	14.91	13.63	13.30	13.82	14.10	12.73	2.55%
YoY %	-0.67%	9.39%	2.48%	-3.76%	-1.99%	10.76%	-	-
Horiz. %	116.34%	117.12%	107.07%	104.48%	108.56%	110.76%	100.00%	-
P/EPS	28.64	29.40	26.43	25.55	26.35	26.13	24.87	2.37%
YoY %	-2.59%	11.24%	3.44%	-3.04%	0.84%	5.07%	-	-
Horiz. %	115.16%	118.21%	106.27%	102.73%	105.95%	105.07%	100.00%	-
EY	3.49	3.40	3.78	3.91	3.80	3.83	4.02	-2.32%
YoY %	2.65%	-10.05%	-3.32%	2.89%	-0.78%	-4.73%	-	-
Horiz. %	86.82%	84.58%	94.03%	97.26%	94.53%	95.27%	100.00%	-
DY	3.11	3.02	3.30	3.41	3.32	3.31	3.55	-2.17%
YoY %	2.98%	-8.48%	-3.23%	2.71%	0.30%	-6.76%	-	-
Horiz. %	87.61%	85.07%	92.96%	96.06%	93.52%	93.24%	100.00%	-
P/NAPS	0.93	1.06	1.10	1.06	1.09	1.12	1.05	-2.00%
YoY %	-12.26%	-3.64%	3.77%	-2.75%	-2.68%	6.67%	-	-
Horiz. %	88.57%	100.95%	104.76%	100.95%	103.81%	106.67%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-14 16:50:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-14 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-14 16:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-14 15:00:00

EMA 5

Hourly

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

482

MPI

MALAYSIAN PACIFIC INDUSTRIES

462

PTRANS

PERAK TRANSIT BERHAD

459

HLIND

HONG LEONG INDUSTRIES BHD

436

GENTING

GENTING BHD

419

SENDAI

EVERSENDAI CORPORATION BERHAD

381

YTL

YTL CORPORATION BHD

302

GENM

GENTING MALAYSIA BERHAD

297

TOPGLOV

TOP GLOVE CORPORATION BHD

268

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

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