[KLCC] YoY Quarter Result on 30-Sep-2017 [#3]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

13-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- -0.14%

YoY- -0.29%

Quarter Report

KLCCP Stapled Group Q3 FY2017 results (30 September 2017).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Quarter Result
Revenue	312,604	353,521	349,480	340,503	329,535	337,185	332,820	-1.03%
YoY %	-11.57%	1.16%	2.64%	3.33%	-2.27%	1.31%	-	-
Horiz. %	93.93%	106.22%	105.01%	102.31%	99.01%	101.31%	100.00%	-
PBT	195,451	235,236	234,516	233,058	230,122	205,201	231,896	-2.80%
YoY %	-16.91%	0.31%	0.63%	1.28%	12.14%	-11.51%	-	-
Horiz. %	84.28%	101.44%	101.13%	100.50%	99.24%	88.49%	100.00%	-
Tax	-21,047	-25,067	-24,566	-27,953	-25,719	-29,065	-34,971	-8.10%
YoY %	16.04%	-2.04%	12.12%	-8.69%	11.51%	16.89%	-	-
Horiz. %	60.18%	71.68%	70.25%	79.93%	73.54%	83.11%	100.00%	-
NP	174,404	210,169	209,950	205,105	204,403	176,136	196,925	-2.00%
YoY %	-17.02%	0.10%	2.36%	0.34%	16.05%	-10.56%	-	-
Horiz. %	88.56%	106.73%	106.61%	104.15%	103.80%	89.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	156,663	181,405	181,434	177,701	178,226	149,802	171,185	-1.46%
YoY %	-13.64%	-0.02%	2.10%	-0.29%	18.97%	-12.49%	-	-
Horiz. %	91.52%	105.97%	105.99%	103.81%	104.11%	87.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.77%	10.66%	10.48%	11.99%	11.18%	14.16%	15.08%	-
YoY %	1.03%	1.72%	-12.59%	7.25%	-21.05%	-6.10%	-	-
Horiz. %	71.42%	70.69%	69.50%	79.51%	74.14%	93.90%	100.00%	-
Total Cost	138,200	143,352	139,530	135,398	125,132	161,049	135,895	0.28%
YoY %	-3.59%	2.74%	3.05%	8.20%	-22.30%	18.51%	-	-
Horiz. %	101.70%	105.49%	102.67%	99.63%	92.08%	118.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,196,984	13,124,771	13,070,610	12,835,917	12,601,224	12,077,677	11,734,664	1.97%
YoY %	0.55%	0.41%	1.83%	1.86%	4.33%	2.92%	-	-
Horiz. %	112.46%	111.85%	111.38%	109.38%	107.38%	102.92%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	135,399	158,869	157,063	155,258	155,258	147,134	147,856	-1.45%
YoY %	-14.77%	1.15%	1.16%	0.00%	5.52%	-0.49%	-	-
Horiz. %	91.57%	107.45%	106.23%	105.01%	105.01%	99.51%	100.00%	-
Div Payout %	86.43%	87.58%	86.57%	87.37%	87.11%	98.22%	86.37%	-
YoY %	-1.31%	1.17%	-0.92%	0.30%	-11.31%	13.72%	-	-
Horiz. %	100.07%	101.40%	100.23%	101.16%	100.86%	113.72%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	13,196,984	13,124,771	13,070,610	12,835,917	12,601,224	12,077,677	11,734,664	1.97%
YoY %	0.55%	0.41%	1.83%	1.86%	4.33%	2.92%	-	-
Horiz. %	112.46%	111.85%	111.38%	109.38%	107.38%	102.92%	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%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	55.79%	59.45%	60.07%	60.24%	62.03%	52.24%	59.17%	-
YoY %	-6.16%	-1.03%	-0.28%	-2.89%	18.74%	-11.71%	-	-
Horiz. %	94.29%	100.47%	101.52%	101.81%	104.83%	88.29%	100.00%	-
ROE	1.19%	1.38%	1.39%	1.38%	1.41%	1.24%	1.46%	-
YoY %	-13.77%	-0.72%	0.72%	-2.13%	13.71%	-15.07%	-	-
Horiz. %	81.51%	94.52%	95.21%	94.52%	96.58%	84.93%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	17.32	19.58	19.36	18.86	18.25	18.68	18.44	-1.03%
YoY %	-11.54%	1.14%	2.65%	3.34%	-2.30%	1.30%	-	-
Horiz. %	93.93%	106.18%	104.99%	102.28%	98.97%	101.30%	100.00%	-
EPS	8.68	10.05	10.05	9.84	9.87	8.30	9.48	-1.45%
YoY %	-13.63%	0.00%	2.13%	-0.30%	18.92%	-12.45%	-	-
Horiz. %	91.56%	106.01%	106.01%	103.80%	104.11%	87.55%	100.00%	-
DPS	7.50	8.80	8.70	8.60	8.60	8.15	8.19	-1.45%
YoY %	-14.77%	1.15%	1.16%	0.00%	5.52%	-0.49%	-	-
Horiz. %	91.58%	107.45%	106.23%	105.01%	105.01%	99.51%	100.00%	-
NAPS	7.31	7.27	7.24	7.11	6.98	6.69	6.50	1.97%
YoY %	0.55%	0.41%	1.83%	1.86%	4.33%	2.92%	-	-
Horiz. %	112.46%	111.85%	111.38%	109.38%	107.38%	102.92%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	17.32	19.58	19.36	18.86	18.25	18.68	18.44	-1.03%
YoY %	-11.54%	1.14%	2.65%	3.34%	-2.30%	1.30%	-	-
Horiz. %	93.93%	106.18%	104.99%	102.28%	98.97%	101.30%	100.00%	-
EPS	8.68	10.05	10.05	9.84	9.87	8.30	9.48	-1.45%
YoY %	-13.63%	0.00%	2.13%	-0.30%	18.92%	-12.45%	-	-
Horiz. %	91.56%	106.01%	106.01%	103.80%	104.11%	87.55%	100.00%	-
DPS	7.50	8.80	8.70	8.60	8.60	8.15	8.19	-1.45%
YoY %	-14.77%	1.15%	1.16%	0.00%	5.52%	-0.49%	-	-
Horiz. %	91.58%	107.45%	106.23%	105.01%	105.01%	99.51%	100.00%	-
NAPS	7.31	7.27	7.24	7.11	6.98	6.69	6.50	1.97%
YoY %	0.55%	0.41%	1.83%	1.86%	4.33%	2.92%	-	-
Horiz. %	112.46%	111.85%	111.38%	109.38%	107.38%	102.92%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	7.72	8.07	7.60	8.00	7.72	7.00	6.64	-
P/RPS	44.58	41.21	39.26	42.42	42.29	37.48	36.02	3.61%
YoY %	8.18%	4.97%	-7.45%	0.31%	12.83%	4.05%	-	-
Horiz. %	123.76%	114.41%	109.00%	117.77%	117.41%	104.05%	100.00%	-
P/EPS	88.96	80.31	75.62	81.28	78.20	84.36	70.03	4.06%
YoY %	10.77%	6.20%	-6.96%	3.94%	-7.30%	20.46%	-	-
Horiz. %	127.03%	114.68%	107.98%	116.06%	111.67%	120.46%	100.00%	-
EY	1.12	1.25	1.32	1.23	1.28	1.19	1.43	-3.98%
YoY %	-10.40%	-5.30%	7.32%	-3.91%	7.56%	-16.78%	-	-
Horiz. %	78.32%	87.41%	92.31%	86.01%	89.51%	83.22%	100.00%	-
DY	0.97	1.09	1.14	1.08	1.11	1.16	1.23	-3.87%
YoY %	-11.01%	-4.39%	5.56%	-2.70%	-4.31%	-5.69%	-	-
Horiz. %	78.86%	88.62%	92.68%	87.80%	90.24%	94.31%	100.00%	-
P/NAPS	1.06	1.11	1.05	1.13	1.11	1.05	1.02	0.64%
YoY %	-4.50%	5.71%	-7.08%	1.80%	5.71%	2.94%	-	-
Horiz. %	103.92%	108.82%	102.94%	110.78%	108.82%	102.94%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	10/11/20	11/11/19	13/11/18	13/11/17	03/11/16	11/11/15	07/11/14	-
Price	7.72	7.99	7.66	7.77	7.80	7.00	6.78	-
P/RPS	44.58	40.80	39.57	41.20	42.73	37.48	36.78	3.25%
YoY %	9.26%	3.11%	-3.96%	-3.58%	14.01%	1.90%	-	-
Horiz. %	121.21%	110.93%	107.59%	112.02%	116.18%	101.90%	100.00%	-
P/EPS	88.96	79.52	76.22	78.94	79.01	84.36	71.50	3.70%
YoY %	11.87%	4.33%	-3.45%	-0.09%	-6.34%	17.99%	-	-
Horiz. %	124.42%	111.22%	106.60%	110.41%	110.50%	117.99%	100.00%	-
EY	1.12	1.26	1.31	1.27	1.27	1.19	1.40	-3.64%
YoY %	-11.11%	-3.82%	3.15%	0.00%	6.72%	-15.00%	-	-
Horiz. %	80.00%	90.00%	93.57%	90.71%	90.71%	85.00%	100.00%	-
DY	0.97	1.10	1.14	1.11	1.10	1.16	1.21	-3.61%
YoY %	-11.82%	-3.51%	2.70%	0.91%	-5.17%	-4.13%	-	-
Horiz. %	80.17%	90.91%	94.21%	91.74%	90.91%	95.87%	100.00%	-
P/NAPS	1.06	1.10	1.06	1.09	1.12	1.05	1.04	0.31%
YoY %	-3.64%	3.77%	-2.75%	-2.68%	6.67%	0.96%	-	-
Horiz. %	101.92%	105.77%	101.92%	104.81%	107.69%	100.96%	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

722

YTLPOWR

YTL POWER INTERNATIONAL BHD

582

MPI

MALAYSIAN PACIFIC INDUSTRIES

514

PTRANS

PERAK TRANSIT BERHAD

509

MYEG

MY E.G. SERVICES BHD

491

HLIND

HONG LEONG INDUSTRIES BHD

485

YTL

YTL CORPORATION BHD

398

CAPITALA

CAPITAL A BERHAD

341

SAPNRG

SAPURA ENERGY BERHAD

269

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