[KLCC] YoY Quarter Result on 30-Jun-2021 [#2]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

17-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- -1.44%

YoY- 2.53%

Quarter Report

KLCCP Stapled Group Q2 FY2021 results (30 Jun 2021).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
Quarter Result
Revenue	394,633	350,306	280,166	267,245	351,093	345,001	337,519	2.63%
YoY %	12.65%	25.04%	4.83%	-23.88%	1.77%	2.22%	-	-
Horiz. %	116.92%	103.79%	83.01%	79.18%	104.02%	102.22%	100.00%	-
PBT	236,414	219,252	172,083	163,832	234,022	232,735	230,077	0.45%
YoY %	7.83%	27.41%	5.04%	-29.99%	0.55%	1.16%	-	-
Horiz. %	102.75%	95.30%	74.79%	71.21%	101.71%	101.16%	100.00%	-
Tax	-28,323	-31,069	-16,554	-14,535	-26,326	-26,522	-25,229	1.94%
YoY %	8.84%	-87.68%	-13.89%	44.79%	0.74%	-5.13%	-	-
Horiz. %	112.26%	123.15%	65.61%	57.61%	104.35%	105.13%	100.00%	-
NP	208,091	188,183	155,529	149,297	207,696	206,213	204,848	0.26%
YoY %	10.58%	21.00%	4.17%	-28.12%	0.72%	0.67%	-	-
Horiz. %	101.58%	91.86%	75.92%	72.88%	101.39%	100.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	180,804	165,176	144,014	140,460	180,376	179,148	177,958	0.26%
YoY %	9.46%	14.69%	2.53%	-22.13%	0.69%	0.67%	-	-
Horiz. %	101.60%	92.82%	80.93%	78.93%	101.36%	100.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.98%	14.17%	9.62%	8.87%	11.25%	11.40%	10.97%	-
YoY %	-15.46%	47.30%	8.46%	-21.16%	-1.32%	3.92%	-	-
Horiz. %	109.21%	129.17%	87.69%	80.86%	102.55%	103.92%	100.00%	-
Total Cost	186,542	162,123	124,637	117,948	143,397	138,788	132,671	5.84%
YoY %	15.06%	30.08%	5.67%	-17.75%	3.32%	4.61%	-	-
Horiz. %	140.60%	122.20%	93.94%	88.90%	108.08%	104.61%	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	158,869	144,426	126,373	135,399	158,869	157,063	155,258	0.38%
YoY %	10.00%	14.29%	-6.67%	-14.77%	1.15%	1.16%	-	-
Horiz. %	102.33%	93.02%	81.40%	87.21%	102.33%	101.16%	100.00%	-
Div Payout %	87.87%	87.44%	87.75%	96.40%	88.08%	87.67%	87.24%	-
YoY %	0.49%	-0.35%	-8.97%	9.45%	0.47%	0.49%	-	-
Horiz. %	100.72%	100.23%	100.58%	110.50%	100.96%	100.49%	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	52.73%	53.72%	55.51%	55.87%	59.16%	59.77%	60.69%	-
YoY %	-1.84%	-3.22%	-0.64%	-5.56%	-1.02%	-1.52%	-	-
Horiz. %	86.88%	88.52%	91.46%	92.06%	97.48%	98.48%	100.00%	-
ROE	1.38%	1.27%	1.10%	1.07%	1.38%	1.37%	1.39%	-
YoY %	8.66%	15.45%	2.80%	-22.46%	0.73%	-1.44%	-	-
Horiz. %	99.28%	91.37%	79.14%	76.98%	99.28%	98.56%	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	21.86	19.40	15.52	14.80	19.45	19.11	18.70	2.63%
YoY %	12.68%	25.00%	4.86%	-23.91%	1.78%	2.19%	-	-
Horiz. %	116.90%	103.74%	82.99%	79.14%	104.01%	102.19%	100.00%	-
EPS	10.01	9.15	7.98	7.78	9.99	9.92	9.86	0.25%
YoY %	9.40%	14.66%	2.57%	-22.12%	0.71%	0.61%	-	-
Horiz. %	101.52%	92.80%	80.93%	78.90%	101.32%	100.61%	100.00%	-
DPS	8.80	8.00	7.00	7.50	8.80	8.70	8.60	0.38%
YoY %	10.00%	14.29%	-6.67%	-14.77%	1.15%	1.16%	-	-
Horiz. %	102.33%	93.02%	81.40%	87.21%	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	21.86	19.40	15.52	14.80	19.45	19.11	18.70	2.63%
YoY %	12.68%	25.00%	4.86%	-23.91%	1.78%	2.19%	-	-
Horiz. %	116.90%	103.74%	82.99%	79.14%	104.01%	102.19%	100.00%	-
EPS	10.01	9.15	7.98	7.78	9.99	9.92	9.86	0.25%
YoY %	9.40%	14.66%	2.57%	-22.12%	0.71%	0.61%	-	-
Horiz. %	101.52%	92.80%	80.93%	78.90%	101.32%	100.61%	100.00%	-
DPS	8.80	8.00	7.00	7.50	8.80	8.70	8.60	0.38%
YoY %	10.00%	14.29%	-6.67%	-14.77%	1.15%	1.16%	-	-
Horiz. %	102.33%	93.02%	81.40%	87.21%	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	31.98	35.04	42.98	53.77	39.95	41.86	42.74	-4.71%
YoY %	-8.73%	-18.47%	-20.07%	34.59%	-4.56%	-2.06%	-	-
Horiz. %	74.82%	81.98%	100.56%	125.81%	93.47%	97.94%	100.00%	-
P/EPS	69.80	74.32	83.61	102.31	77.77	80.62	81.06	-2.46%
YoY %	-6.08%	-11.11%	-18.28%	31.55%	-3.54%	-0.54%	-	-
Horiz. %	86.11%	91.69%	103.15%	126.22%	95.94%	99.46%	100.00%	-
EY	1.43	1.35	1.20	0.98	1.29	1.24	1.23	2.54%
YoY %	5.93%	12.50%	22.45%	-24.03%	4.03%	0.81%	-	-
Horiz. %	116.26%	109.76%	97.56%	79.67%	104.88%	100.81%	100.00%	-
DY	1.26	1.18	1.05	0.94	1.13	1.09	1.08	2.60%
YoY %	6.78%	12.38%	11.70%	-16.81%	3.67%	0.93%	-	-
Horiz. %	116.67%	109.26%	97.22%	87.04%	104.63%	100.93%	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	30.97	35.71	42.85	52.56	40.47	39.87	42.36	-5.08%
YoY %	-13.27%	-16.66%	-18.47%	29.87%	1.50%	-5.88%	-	-
Horiz. %	73.11%	84.30%	101.16%	124.08%	95.54%	94.12%	100.00%	-
P/EPS	67.60	75.74	83.36	100.00	78.77	76.79	80.35	-2.83%
YoY %	-10.75%	-9.14%	-16.64%	26.95%	2.58%	-4.43%	-	-
Horiz. %	84.13%	94.26%	103.75%	124.46%	98.03%	95.57%	100.00%	-
EY	1.48	1.32	1.20	1.00	1.27	1.30	1.24	2.99%
YoY %	12.12%	10.00%	20.00%	-21.26%	-2.31%	4.84%	-	-
Horiz. %	119.35%	106.45%	96.77%	80.65%	102.42%	104.84%	100.00%	-
DY	1.30	1.15	1.05	0.96	1.12	1.14	1.09	2.97%
YoY %	13.04%	9.52%	9.38%	-14.29%	-1.75%	4.59%	-	-
Horiz. %	119.27%	105.50%	96.33%	88.07%	102.75%	104.59%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:35:00

ADX

5 Mins

SELL

2024-04-26 16:25:00

EMA 5

5 Mins

BUY

2024-04-26 16:25:00

ADX

5 Mins

BUY

2024-04-26 16:20:00

OBV

10 Mins

BUY

2024-04-26 16:15:00

EMA 5

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 >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

347

MPI

MALAYSIAN PACIFIC INDUSTRIES

337

HLIND

HONG LEONG INDUSTRIES BHD

336

YTLPOWR

YTL POWER INTERNATIONAL BHD

173

MYEG

MY E.G. SERVICES BHD

168

MAYBANK

MALAYAN BANKING BHD

139

PBBANK

PUBLIC BANK BHD

117

SAPNRG

SAPURA ENERGY BERHAD

107

GENTING

GENTING BHD

106

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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