[KLCC] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

11-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- 49.79%

YoY- 0.83%

Quarter Report

KLCCP Stapled Group Q3 FY2019 results (30 Sep 2019).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Cumulative Result
Revenue	1,045,995	822,885	934,443	1,058,060	1,039,593	1,014,679	998,857	0.77%
YoY %	27.11%	-11.94%	-11.68%	1.78%	2.46%	1.58%	-	-
Horiz. %	104.72%	82.38%	93.55%	105.93%	104.08%	101.58%	100.00%	-
PBT	659,283	501,816	591,550	708,853	701,138	692,515	696,549	-0.91%
YoY %	31.38%	-15.17%	-16.55%	1.10%	1.25%	-0.58%	-	-
Horiz. %	94.65%	72.04%	84.93%	101.77%	100.66%	99.42%	100.00%	-
Tax	-84,367	-45,862	-63,242	-78,358	-76,303	-79,125	-78,331	1.24%
YoY %	-83.96%	27.48%	19.29%	-2.69%	3.57%	-1.01%	-	-
Horiz. %	107.71%	58.55%	80.74%	100.03%	97.41%	101.01%	100.00%	-
NP	574,916	455,954	528,308	630,495	624,835	613,390	618,218	-1.20%
YoY %	26.09%	-13.70%	-16.21%	0.91%	1.87%	-0.78%	-	-
Horiz. %	93.00%	73.75%	85.46%	101.99%	101.07%	99.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	503,197	425,525	474,003	545,739	541,253	532,384	538,843	-1.13%
YoY %	18.25%	-10.23%	-13.14%	0.83%	1.67%	-1.20%	-	-
Horiz. %	93.38%	78.97%	87.97%	101.28%	100.45%	98.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.80%	9.14%	10.69%	11.05%	10.88%	11.43%	11.25%	-
YoY %	40.04%	-14.50%	-3.26%	1.56%	-4.81%	1.60%	-	-
Horiz. %	113.78%	81.24%	95.02%	98.22%	96.71%	101.60%	100.00%	-
Total Cost	471,079	366,931	406,135	427,565	414,758	401,289	380,639	3.61%
YoY %	28.38%	-9.65%	-5.01%	3.09%	3.36%	5.43%	-	-
Horiz. %	123.76%	96.40%	106.70%	112.33%	108.96%	105.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,998,397	13,070,611	13,196,984	13,124,771	13,070,610	12,835,917	12,601,224	0.51%
YoY %	-0.55%	-0.96%	0.55%	0.41%	1.83%	1.86%	-	-
Horiz. %	103.15%	103.72%	104.73%	104.15%	103.72%	101.86%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	433,279	379,119	420,642	476,607	471,191	465,775	465,775	-1.19%
YoY %	14.29%	-9.87%	-11.74%	1.15%	1.16%	0.00%	-	-
Horiz. %	93.02%	81.40%	90.31%	102.33%	101.16%	100.00%	100.00%	-
Div Payout %	86.11%	89.09%	88.74%	87.33%	87.06%	87.49%	86.44%	-
YoY %	-3.34%	0.39%	1.61%	0.31%	-0.49%	1.21%	-	-
Horiz. %	99.62%	103.07%	102.66%	101.03%	100.72%	101.21%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	12,998,397	13,070,611	13,196,984	13,124,771	13,070,610	12,835,917	12,601,224	0.51%
YoY %	-0.55%	-0.96%	0.55%	0.41%	1.83%	1.86%	-	-
Horiz. %	103.15%	103.72%	104.73%	104.15%	103.72%	101.86%	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%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	54.96%	55.41%	56.54%	59.59%	60.10%	60.45%	61.89%	-
YoY %	-0.81%	-2.00%	-5.12%	-0.85%	-0.58%	-2.33%	-	-
Horiz. %	88.80%	89.53%	91.36%	96.28%	97.11%	97.67%	100.00%	-
ROE	3.87%	3.26%	3.59%	4.16%	4.14%	4.15%	4.28%	-
YoY %	18.71%	-9.19%	-13.70%	0.48%	-0.24%	-3.04%	-	-
Horiz. %	90.42%	76.17%	83.88%	97.20%	96.73%	96.96%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	57.94	45.58	51.76	58.61	57.58	56.20	55.33	0.77%
YoY %	27.12%	-11.94%	-11.69%	1.79%	2.46%	1.57%	-	-
Horiz. %	104.72%	82.38%	93.55%	105.93%	104.07%	101.57%	100.00%	-
EPS	27.87	23.57	26.26	30.23	29.98	29.49	29.85	-1.13%
YoY %	18.24%	-10.24%	-13.13%	0.83%	1.66%	-1.21%	-	-
Horiz. %	93.37%	78.96%	87.97%	101.27%	100.44%	98.79%	100.00%	-
DPS	24.00	21.00	23.30	26.40	26.10	25.80	25.80	-1.19%
YoY %	14.29%	-9.87%	-11.74%	1.15%	1.16%	0.00%	-	-
Horiz. %	93.02%	81.40%	90.31%	102.33%	101.16%	100.00%	100.00%	-
NAPS	7.20	7.24	7.31	7.27	7.24	7.11	6.98	0.51%
YoY %	-0.55%	-0.96%	0.55%	0.41%	1.83%	1.86%	-	-
Horiz. %	103.15%	103.72%	104.73%	104.15%	103.72%	101.86%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	57.94	45.58	51.76	58.61	57.58	56.20	55.33	0.77%
YoY %	27.12%	-11.94%	-11.69%	1.79%	2.46%	1.57%	-	-
Horiz. %	104.72%	82.38%	93.55%	105.93%	104.07%	101.57%	100.00%	-
EPS	27.87	23.57	26.26	30.23	29.98	29.49	29.85	-1.13%
YoY %	18.24%	-10.24%	-13.13%	0.83%	1.66%	-1.21%	-	-
Horiz. %	93.37%	78.96%	87.97%	101.27%	100.44%	98.79%	100.00%	-
DPS	24.00	21.00	23.30	26.40	26.10	25.80	25.80	-1.19%
YoY %	14.29%	-9.87%	-11.74%	1.15%	1.16%	0.00%	-	-
Horiz. %	93.02%	81.40%	90.31%	102.33%	101.16%	100.00%	100.00%	-
NAPS	7.20	7.24	7.31	7.27	7.24	7.11	6.98	0.51%
YoY %	-0.55%	-0.96%	0.55%	0.41%	1.83%	1.86%	-	-
Horiz. %	103.15%	103.72%	104.73%	104.15%	103.72%	101.86%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	6.59	6.49	7.72	8.07	7.60	8.00	7.72	-
P/RPS	11.37	14.24	14.91	13.77	13.20	14.23	13.95	-3.34%
YoY %	-20.15%	-4.49%	8.28%	4.32%	-7.24%	2.01%	-	-
Horiz. %	81.51%	102.08%	106.88%	98.71%	94.62%	102.01%	100.00%	-
P/EPS	23.64	27.53	29.40	26.70	25.35	27.13	25.86	-1.48%
YoY %	-14.13%	-6.36%	10.11%	5.33%	-6.56%	4.91%	-	-
Horiz. %	91.42%	106.46%	113.69%	103.25%	98.03%	104.91%	100.00%	-
EY	4.23	3.63	3.40	3.75	3.94	3.69	3.87	1.49%
YoY %	16.53%	6.76%	-9.33%	-4.82%	6.78%	-4.65%	-	-
Horiz. %	109.30%	93.80%	87.86%	96.90%	101.81%	95.35%	100.00%	-
DY	3.64	3.24	3.02	3.27	3.43	3.23	3.34	1.44%
YoY %	12.35%	7.28%	-7.65%	-4.66%	6.19%	-3.29%	-	-
Horiz. %	108.98%	97.01%	90.42%	97.90%	102.69%	96.71%	100.00%	-
P/NAPS	0.92	0.90	1.06	1.11	1.05	1.13	1.11	-3.07%
YoY %	2.22%	-15.09%	-4.50%	5.71%	-7.08%	1.80%	-	-
Horiz. %	82.88%	81.08%	95.50%	100.00%	94.59%	101.80%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	10/11/22	08/11/21	10/11/20	11/11/19	13/11/18	13/11/17	03/11/16	-
Price	6.80	6.75	7.72	7.99	7.66	7.77	7.80	-
P/RPS	11.74	14.81	14.91	13.63	13.30	13.82	14.10	-3.00%
YoY %	-20.73%	-0.67%	9.39%	2.48%	-3.76%	-1.99%	-	-
Horiz. %	83.26%	105.04%	105.74%	96.67%	94.33%	98.01%	100.00%	-
P/EPS	24.40	28.64	29.40	26.43	25.55	26.35	26.13	-1.13%
YoY %	-14.80%	-2.59%	11.24%	3.44%	-3.04%	0.84%	-	-
Horiz. %	93.38%	109.61%	112.51%	101.15%	97.78%	100.84%	100.00%	-
EY	4.10	3.49	3.40	3.78	3.91	3.80	3.83	1.14%
YoY %	17.48%	2.65%	-10.05%	-3.32%	2.89%	-0.78%	-	-
Horiz. %	107.05%	91.12%	88.77%	98.69%	102.09%	99.22%	100.00%	-
DY	3.53	3.11	3.02	3.30	3.41	3.32	3.31	1.07%
YoY %	13.50%	2.98%	-8.48%	-3.23%	2.71%	0.30%	-	-
Horiz. %	106.65%	93.96%	91.24%	99.70%	103.02%	100.30%	100.00%	-
P/NAPS	0.94	0.93	1.06	1.10	1.06	1.09	1.12	-2.87%
YoY %	1.08%	-12.26%	-3.64%	3.77%	-2.75%	-2.68%	-	-
Horiz. %	83.93%	83.04%	94.64%	98.21%	94.64%	97.32%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 11:15:00

EMA 5

5 Mins

SELL

2024-05-10 11:15:00

MACD/RSI

5 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

MYEG

MY E.G. SERVICES BHD

339

MPI

MALAYSIAN PACIFIC INDUSTRIES

333

PTRANS

PERAK TRANSIT BERHAD

329

HLIND

HONG LEONG INDUSTRIES BHD

328

VSTECS

VSTECS BERHAD

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

278

SNS

SNS NETWORK TECHNOLOGY BERHAD

220

PBBANK

PUBLIC BANK BHD

214

INARI

INARI AMERTRON BERHAD

212

Daily Stocks

HSI-CXG

0.195

+0.03

181,819,500

HSI-HUT

0.155

-0.035

111,488,800

MRCB

0.705

+0.015

67,338,200

PMHLDG

0.29

-0.005

62,609,200

ICONIC

0.125

+0.005

54,855,300

TOPGLOV

0.94

+0.025

47,545,000

SNS

0.50

-0.03

45,525,800

HSI-HU6

0.11

-0.025

45,273,500

ICONIC-WA

0.045

0.00

44,616,800

AHB

0.165

+0.02

44,503,100

More active Stocks

SBAGAN

5.61

+0.64

421,600

KLUANG

5.21

+0.40

127,800

NESTLE

128.90

+0.40

2,800

KUCHAI

2.16

+0.33

1,044,700

MCEHLDG

1.96

+0.25

5,682,700

HSI-CVK

1.42

+0.21

100

KOBAY

2.13

+0.20

5,970,300

MCEHLDG-WA

1.27

+0.18

1,707,400

HLFG

17.60

+0.18

64,000

SAM

5.54

+0.17

450,400

More gainer Stocks

DLADY

32.12

-1.26

65,600

HEIM

23.58

-0.32

21,100

PETGAS

18.06

-0.20

38,900

MPI

30.80

-0.20

37,800

HSI-HS6

0.385

-0.18

247,700

AJI

19.10

-0.18

155,700

PPB

15.62

-0.18

125,100

HSI-HUY

0.715

-0.155

21,300

NSOP

3.76

-0.14

1,000

UTDPLT

25.38

-0.12

168,600

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