[KLCC] YoY Quarter Result on 30-Jun-2018 [#2]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

15-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -0.84%

YoY- 0.67%

Quarter Report

KLCCP Stapled Group Q2 FY2018 results (30 June 2018).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	280,166	267,245	351,093	345,001	337,519	334,572	329,006	-2.64%
YoY %	4.83%	-23.88%	1.77%	2.22%	0.88%	1.69%	-	-
Horiz. %	85.16%	81.23%	106.71%	104.86%	102.59%	101.69%	100.00%	-
PBT	172,083	163,832	234,022	232,735	230,077	230,327	232,639	-4.89%
YoY %	5.04%	-29.99%	0.55%	1.16%	-0.11%	-0.99%	-	-
Horiz. %	73.97%	70.42%	100.59%	100.04%	98.90%	99.01%	100.00%	-
Tax	-16,554	-14,535	-26,326	-26,522	-25,229	-25,914	-26,603	-7.59%
YoY %	-13.89%	44.79%	0.74%	-5.13%	2.64%	2.59%	-	-
Horiz. %	62.23%	54.64%	98.96%	99.70%	94.84%	97.41%	100.00%	-
NP	155,529	149,297	207,696	206,213	204,848	204,413	206,036	-4.57%
YoY %	4.17%	-28.12%	0.72%	0.67%	0.21%	-0.79%	-	-
Horiz. %	75.49%	72.46%	100.81%	100.09%	99.42%	99.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	144,014	140,460	180,376	179,148	177,958	177,863	179,863	-3.63%
YoY %	2.53%	-22.13%	0.69%	0.67%	0.05%	-1.11%	-	-
Horiz. %	80.07%	78.09%	100.29%	99.60%	98.94%	98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.62%	8.87%	11.25%	11.40%	10.97%	11.25%	11.44%	-
YoY %	8.46%	-21.16%	-1.32%	3.92%	-2.49%	-1.66%	-	-
Horiz. %	84.09%	77.53%	98.34%	99.65%	95.89%	98.34%	100.00%	-
Total Cost	124,637	117,948	143,397	138,788	132,671	130,159	122,970	0.22%
YoY %	5.67%	-17.75%	3.32%	4.61%	1.93%	5.85%	-	-
Horiz. %	101.36%	95.92%	116.61%	112.86%	107.89%	105.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,052,558	13,178,931	13,106,718	13,052,557	12,817,864	12,583,170	12,077,677	1.30%
YoY %	-0.96%	0.55%	0.41%	1.83%	1.87%	4.19%	-	-
Horiz. %	108.07%	109.12%	108.52%	108.07%	106.13%	104.19%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	126,373	135,399	158,869	157,063	155,258	155,258	150,564	-2.87%
YoY %	-6.67%	-14.77%	1.15%	1.16%	0.00%	3.12%	-	-
Horiz. %	83.93%	89.93%	105.52%	104.32%	103.12%	103.12%	100.00%	-
Div Payout %	87.75%	96.40%	88.08%	87.67%	87.24%	87.29%	83.71%	-
YoY %	-8.97%	9.45%	0.47%	0.49%	-0.06%	4.28%	-	-
Horiz. %	104.83%	115.16%	105.22%	104.73%	104.22%	104.28%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	13,052,558	13,178,931	13,106,718	13,052,557	12,817,864	12,583,170	12,077,677	1.30%
YoY %	-0.96%	0.55%	0.41%	1.83%	1.87%	4.19%	-	-
Horiz. %	108.07%	109.12%	108.52%	108.07%	106.13%	104.19%	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%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	55.51%	55.87%	59.16%	59.77%	60.69%	61.10%	62.62%	-
YoY %	-0.64%	-5.56%	-1.02%	-1.52%	-0.67%	-2.43%	-	-
Horiz. %	88.65%	89.22%	94.47%	95.45%	96.92%	97.57%	100.00%	-
ROE	1.10%	1.07%	1.38%	1.37%	1.39%	1.41%	1.49%	-
YoY %	2.80%	-22.46%	0.73%	-1.44%	-1.42%	-5.37%	-	-
Horiz. %	73.83%	71.81%	92.62%	91.95%	93.29%	94.63%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	15.52	14.80	19.45	19.11	18.70	18.53	18.22	-2.63%
YoY %	4.86%	-23.91%	1.78%	2.19%	0.92%	1.70%	-	-
Horiz. %	85.18%	81.23%	106.75%	104.88%	102.63%	101.70%	100.00%	-
EPS	7.98	7.78	9.99	9.92	9.86	9.85	9.96	-3.62%
YoY %	2.57%	-22.12%	0.71%	0.61%	0.10%	-1.10%	-	-
Horiz. %	80.12%	78.11%	100.30%	99.60%	99.00%	98.90%	100.00%	-
DPS	7.00	7.50	8.80	8.70	8.60	8.60	8.34	-2.87%
YoY %	-6.67%	-14.77%	1.15%	1.16%	0.00%	3.12%	-	-
Horiz. %	83.93%	89.93%	105.52%	104.32%	103.12%	103.12%	100.00%	-
NAPS	7.23	7.30	7.26	7.23	7.10	6.97	6.69	1.30%
YoY %	-0.96%	0.55%	0.41%	1.83%	1.87%	4.19%	-	-
Horiz. %	108.07%	109.12%	108.52%	108.07%	106.13%	104.19%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	15.52	14.80	19.45	19.11	18.70	18.53	18.22	-2.63%
YoY %	4.86%	-23.91%	1.78%	2.19%	0.92%	1.70%	-	-
Horiz. %	85.18%	81.23%	106.75%	104.88%	102.63%	101.70%	100.00%	-
EPS	7.98	7.78	9.99	9.92	9.86	9.85	9.96	-3.62%
YoY %	2.57%	-22.12%	0.71%	0.61%	0.10%	-1.10%	-	-
Horiz. %	80.12%	78.11%	100.30%	99.60%	99.00%	98.90%	100.00%	-
DPS	7.00	7.50	8.80	8.70	8.60	8.60	8.34	-2.87%
YoY %	-6.67%	-14.77%	1.15%	1.16%	0.00%	3.12%	-	-
Horiz. %	83.93%	89.93%	105.52%	104.32%	103.12%	103.12%	100.00%	-
NAPS	7.23	7.30	7.26	7.23	7.10	6.97	6.69	1.30%
YoY %	-0.96%	0.55%	0.41%	1.83%	1.87%	4.19%	-	-
Horiz. %	108.07%	109.12%	108.52%	108.07%	106.13%	104.19%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	6.67	7.96	7.77	8.00	7.99	7.48	6.96	-
P/RPS	42.98	53.77	39.95	41.86	42.74	40.36	38.19	1.98%
YoY %	-20.07%	34.59%	-4.56%	-2.06%	5.90%	5.68%	-	-
Horiz. %	112.54%	140.80%	104.61%	109.61%	111.91%	105.68%	100.00%	-
P/EPS	83.61	102.31	77.77	80.62	81.06	75.92	69.86	3.03%
YoY %	-18.28%	31.55%	-3.54%	-0.54%	6.77%	8.67%	-	-
Horiz. %	119.68%	146.45%	111.32%	115.40%	116.03%	108.67%	100.00%	-
EY	1.20	0.98	1.29	1.24	1.23	1.32	1.43	-2.87%
YoY %	22.45%	-24.03%	4.03%	0.81%	-6.82%	-7.69%	-	-
Horiz. %	83.92%	68.53%	90.21%	86.71%	86.01%	92.31%	100.00%	-
DY	1.05	0.94	1.13	1.09	1.08	1.15	1.20	-2.19%
YoY %	11.70%	-16.81%	3.67%	0.93%	-6.09%	-4.17%	-	-
Horiz. %	87.50%	78.33%	94.17%	90.83%	90.00%	95.83%	100.00%	-
P/NAPS	0.92	1.09	1.07	1.11	1.13	1.07	1.04	-2.02%
YoY %	-15.60%	1.87%	-3.60%	-1.77%	5.61%	2.88%	-	-
Horiz. %	88.46%	104.81%	102.88%	106.73%	108.65%	102.88%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	17/08/21	05/08/20	20/08/19	15/08/18	15/08/17	02/08/16	07/08/15	-
Price	6.65	7.78	7.87	7.62	7.92	7.50	7.29	-
P/RPS	42.85	52.56	40.47	39.87	42.36	40.47	40.00	1.15%
YoY %	-18.47%	29.87%	1.50%	-5.88%	4.67%	1.17%	-	-
Horiz. %	107.12%	131.40%	101.17%	99.67%	105.90%	101.17%	100.00%	-
P/EPS	83.36	100.00	78.77	76.79	80.35	76.13	73.17	2.19%
YoY %	-16.64%	26.95%	2.58%	-4.43%	5.54%	4.05%	-	-
Horiz. %	113.93%	136.67%	107.65%	104.95%	109.81%	104.05%	100.00%	-
EY	1.20	1.00	1.27	1.30	1.24	1.31	1.37	-2.18%
YoY %	20.00%	-21.26%	-2.31%	4.84%	-5.34%	-4.38%	-	-
Horiz. %	87.59%	72.99%	92.70%	94.89%	90.51%	95.62%	100.00%	-
DY	1.05	0.96	1.12	1.14	1.09	1.15	1.14	-1.36%
YoY %	9.38%	-14.29%	-1.75%	4.59%	-5.22%	0.88%	-	-
Horiz. %	92.11%	84.21%	98.25%	100.00%	95.61%	100.88%	100.00%	-
P/NAPS	0.92	1.07	1.08	1.05	1.12	1.08	1.09	-2.78%
YoY %	-14.02%	-0.93%	2.86%	-6.25%	3.70%	-0.92%	-	-
Horiz. %	84.40%	98.17%	99.08%	96.33%	102.75%	99.08%	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 - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:20:00

EMA 5

5 Mins

SELL

2024-04-29 16:20:00

ADX

5 Mins

SELL

2024-04-29 16:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-29 16:10:00

EMA 5

5 Mins

BUY

2024-04-29 16:10:00

ADX

5 Mins

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

OPENSYS

OPENSYS (M) BHD

642

YTLPOWR

YTL POWER INTERNATIONAL BHD

550

MPI

MALAYSIAN PACIFIC INDUSTRIES

476

PTRANS

PERAK TRANSIT BERHAD

473

MYEG

MY E.G. SERVICES BHD

453

HLIND

HONG LEONG INDUSTRIES BHD

450

YTL

YTL CORPORATION BHD

365

CAPITALA

CAPITAL A BERHAD

312

SAPNRG

SAPURA ENERGY BERHAD

258

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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