[KLCC] YoY Quarter Result on 30-Jun-2017 [#2]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

15-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 0.7%

YoY- 0.05%

Quarter Report

KLCCP Stapled Group Q2 FY2017 results (30 June 2017).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Quarter Result
Revenue	267,245	351,093	345,001	337,519	334,572	329,006	332,814	-3.58%
YoY %	-23.88%	1.77%	2.22%	0.88%	1.69%	-1.14%	-	-
Horiz. %	80.30%	105.49%	103.66%	101.41%	100.53%	98.86%	100.00%	-
PBT	163,832	234,022	232,735	230,077	230,327	232,639	203,488	-3.54%
YoY %	-29.99%	0.55%	1.16%	-0.11%	-0.99%	14.33%	-	-
Horiz. %	80.51%	115.01%	114.37%	113.07%	113.19%	114.33%	100.00%	-
Tax	-14,535	-26,326	-26,522	-25,229	-25,914	-26,603	-27,719	-10.19%
YoY %	44.79%	0.74%	-5.13%	2.64%	2.59%	4.03%	-	-
Horiz. %	52.44%	94.97%	95.68%	91.02%	93.49%	95.97%	100.00%	-
NP	149,297	207,696	206,213	204,848	204,413	206,036	175,769	-2.68%
YoY %	-28.12%	0.72%	0.67%	0.21%	-0.79%	17.22%	-	-
Horiz. %	84.94%	118.16%	117.32%	116.54%	116.30%	117.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	140,460	180,376	179,148	177,958	177,863	179,863	150,895	-1.18%
YoY %	-22.13%	0.69%	0.67%	0.05%	-1.11%	19.20%	-	-
Horiz. %	93.08%	119.54%	118.72%	117.93%	117.87%	119.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.87%	11.25%	11.40%	10.97%	11.25%	11.44%	13.62%	-
YoY %	-21.16%	-1.32%	3.92%	-2.49%	-1.66%	-16.01%	-	-
Horiz. %	65.12%	82.60%	83.70%	80.54%	82.60%	83.99%	100.00%	-
Total Cost	117,948	143,397	138,788	132,671	130,159	122,970	157,045	-4.65%
YoY %	-17.75%	3.32%	4.61%	1.93%	5.85%	-21.70%	-	-
Horiz. %	75.10%	91.31%	88.37%	84.48%	82.88%	78.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,178,931	13,106,718	13,052,557	12,817,864	12,583,170	12,077,677	11,716,610	1.97%
YoY %	0.55%	0.41%	1.83%	1.87%	4.19%	3.08%	-	-
Horiz. %	112.48%	111.86%	111.40%	109.40%	107.40%	103.08%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	135,399	158,869	157,063	155,258	155,258	150,564	145,329	-1.17%
YoY %	-14.77%	1.15%	1.16%	0.00%	3.12%	3.60%	-	-
Horiz. %	93.17%	109.32%	108.07%	106.83%	106.83%	103.60%	100.00%	-
Div Payout %	96.40%	88.08%	87.67%	87.24%	87.29%	83.71%	96.31%	-
YoY %	9.45%	0.47%	0.49%	-0.06%	4.28%	-13.08%	-	-
Horiz. %	100.09%	91.45%	91.03%	90.58%	90.63%	86.92%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	13,178,931	13,106,718	13,052,557	12,817,864	12,583,170	12,077,677	11,716,610	1.97%
YoY %	0.55%	0.41%	1.83%	1.87%	4.19%	3.08%	-	-
Horiz. %	112.48%	111.86%	111.40%	109.40%	107.40%	103.08%	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%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	55.87%	59.16%	59.77%	60.69%	61.10%	62.62%	52.81%	-
YoY %	-5.56%	-1.02%	-1.52%	-0.67%	-2.43%	18.58%	-	-
Horiz. %	105.79%	112.02%	113.18%	114.92%	115.70%	118.58%	100.00%	-
ROE	1.07%	1.38%	1.37%	1.39%	1.41%	1.49%	1.29%	-
YoY %	-22.46%	0.73%	-1.44%	-1.42%	-5.37%	15.50%	-	-
Horiz. %	82.95%	106.98%	106.20%	107.75%	109.30%	115.50%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	14.80	19.45	19.11	18.70	18.53	18.22	18.44	-3.59%
YoY %	-23.91%	1.78%	2.19%	0.92%	1.70%	-1.19%	-	-
Horiz. %	80.26%	105.48%	103.63%	101.41%	100.49%	98.81%	100.00%	-
EPS	7.78	9.99	9.92	9.86	9.85	9.96	8.36	-1.19%
YoY %	-22.12%	0.71%	0.61%	0.10%	-1.10%	19.14%	-	-
Horiz. %	93.06%	119.50%	118.66%	117.94%	117.82%	119.14%	100.00%	-
DPS	7.50	8.80	8.70	8.60	8.60	8.34	8.05	-1.17%
YoY %	-14.77%	1.15%	1.16%	0.00%	3.12%	3.60%	-	-
Horiz. %	93.17%	109.32%	108.07%	106.83%	106.83%	103.60%	100.00%	-
NAPS	7.30	7.26	7.23	7.10	6.97	6.69	6.49	1.97%
YoY %	0.55%	0.41%	1.83%	1.87%	4.19%	3.08%	-	-
Horiz. %	112.48%	111.86%	111.40%	109.40%	107.40%	103.08%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	14.80	19.45	19.11	18.70	18.53	18.22	18.44	-3.59%
YoY %	-23.91%	1.78%	2.19%	0.92%	1.70%	-1.19%	-	-
Horiz. %	80.26%	105.48%	103.63%	101.41%	100.49%	98.81%	100.00%	-
EPS	7.78	9.99	9.92	9.86	9.85	9.96	8.36	-1.19%
YoY %	-22.12%	0.71%	0.61%	0.10%	-1.10%	19.14%	-	-
Horiz. %	93.06%	119.50%	118.66%	117.94%	117.82%	119.14%	100.00%	-
DPS	7.50	8.80	8.70	8.60	8.60	8.34	8.05	-1.17%
YoY %	-14.77%	1.15%	1.16%	0.00%	3.12%	3.60%	-	-
Horiz. %	93.17%	109.32%	108.07%	106.83%	106.83%	103.60%	100.00%	-
NAPS	7.30	7.26	7.23	7.10	6.97	6.69	6.49	1.97%
YoY %	0.55%	0.41%	1.83%	1.87%	4.19%	3.08%	-	-
Horiz. %	112.48%	111.86%	111.40%	109.40%	107.40%	103.08%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	7.96	7.77	8.00	7.99	7.48	6.96	6.53	-
P/RPS	53.77	39.95	41.86	42.74	40.36	38.19	35.42	7.19%
YoY %	34.59%	-4.56%	-2.06%	5.90%	5.68%	7.82%	-	-
Horiz. %	151.81%	112.79%	118.18%	120.67%	113.95%	107.82%	100.00%	-
P/EPS	102.31	77.77	80.62	81.06	75.92	69.86	78.13	4.59%
YoY %	31.55%	-3.54%	-0.54%	6.77%	8.67%	-10.58%	-	-
Horiz. %	130.95%	99.54%	103.19%	103.75%	97.17%	89.42%	100.00%	-
EY	0.98	1.29	1.24	1.23	1.32	1.43	1.28	-4.34%
YoY %	-24.03%	4.03%	0.81%	-6.82%	-7.69%	11.72%	-	-
Horiz. %	76.56%	100.78%	96.88%	96.09%	103.12%	111.72%	100.00%	-
DY	0.94	1.13	1.09	1.08	1.15	1.20	1.23	-4.37%
YoY %	-16.81%	3.67%	0.93%	-6.09%	-4.17%	-2.44%	-	-
Horiz. %	76.42%	91.87%	88.62%	87.80%	93.50%	97.56%	100.00%	-
P/NAPS	1.09	1.07	1.11	1.13	1.07	1.04	1.01	1.27%
YoY %	1.87%	-3.60%	-1.77%	5.61%	2.88%	2.97%	-	-
Horiz. %	107.92%	105.94%	109.90%	111.88%	105.94%	102.97%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	05/08/20	20/08/19	15/08/18	15/08/17	02/08/16	07/08/15	11/08/14	-
Price	7.78	7.87	7.62	7.92	7.50	7.29	6.40	-
P/RPS	52.56	40.47	39.87	42.36	40.47	40.00	34.72	7.14%
YoY %	29.87%	1.50%	-5.88%	4.67%	1.17%	15.21%	-	-
Horiz. %	151.38%	116.56%	114.83%	122.00%	116.56%	115.21%	100.00%	-
P/EPS	100.00	78.77	76.79	80.35	76.13	73.17	76.57	4.54%
YoY %	26.95%	2.58%	-4.43%	5.54%	4.05%	-4.44%	-	-
Horiz. %	130.60%	102.87%	100.29%	104.94%	99.43%	95.56%	100.00%	-
EY	1.00	1.27	1.30	1.24	1.31	1.37	1.31	-4.39%
YoY %	-21.26%	-2.31%	4.84%	-5.34%	-4.38%	4.58%	-	-
Horiz. %	76.34%	96.95%	99.24%	94.66%	100.00%	104.58%	100.00%	-
DY	0.96	1.12	1.14	1.09	1.15	1.14	1.26	-4.42%
YoY %	-14.29%	-1.75%	4.59%	-5.22%	0.88%	-9.52%	-	-
Horiz. %	76.19%	88.89%	90.48%	86.51%	91.27%	90.48%	100.00%	-
P/NAPS	1.07	1.08	1.05	1.12	1.08	1.09	0.99	1.30%
YoY %	-0.93%	2.86%	-6.25%	3.70%	-0.92%	10.10%	-	-
Horiz. %	108.08%	109.09%	106.06%	113.13%	109.09%	110.10%	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

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 14:40:00

VOLUME BREAKOUT

5 Mins

BUY

2024-04-29 12:00:00

EMA 5

Hourly

SELL

2024-04-29 11:30:00

ADX

30 Mins

SELL

2024-04-29 11:00:00

ADX

Hourly

SELL

2024-04-29 11:00:00

TURTLE SYSTEM 20

Hourly

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

OPENSYS

OPENSYS (M) BHD

822

YTLPOWR

YTL POWER INTERNATIONAL BHD

565

MPI

MALAYSIAN PACIFIC INDUSTRIES

551

PTRANS

PERAK TRANSIT BERHAD

539

HLIND

HONG LEONG INDUSTRIES BHD

515

MYEG

MY E.G. SERVICES BHD

456

YTL

YTL CORPORATION BHD

365

CAPITALA

CAPITAL A BERHAD

336

SAPNRG

SAPURA ENERGY BERHAD

252

Daily Stocks

HSI-CVZ

0.175

+0.005

304,971,300

HSI-HUS

0.085

-0.005

205,751,100

MYEG

0.90

-0.015

184,792,700

BPURI

0.075

0.00

96,632,600

TWL

0.03

0.00

93,380,100

CAPITALA

0.78

+0.045

59,561,600

TOPGLOV

0.88

+0.05

56,120,600

YTL

3.17

+0.14

53,192,000

HSI-HUQ

0.095

-0.02

50,943,700

YTLPOWR

4.73

+0.31

50,776,300

More active Stocks

MPI

29.94

+0.44

24,300

APOLLO

6.90

+0.41

151,300

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.73

+0.31

50,776,300

CHINHIN

5.25

+0.25

205,700

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

KGB

2.76

+0.16

4,073,300

PBA

1.98

+0.16

3,387,100

YTLPOWR-C36

0.98

+0.155

570,200

More gainer Stocks

DLADY

33.80

-0.40

17,900

HSI-HS6

0.815

-0.395

300,000

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

AIRPORT

9.99

-0.21

3,162,900

NESTLE

127.00

-0.20

82,800

HSI-HS3

0.42

-0.185

13,800

KLCC

7.54

-0.17

31,200

MALPAC

0.905

-0.125

5,000

UTDPLT

24.78

-0.12

432,000

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