[KLCC] YoY Quarter Result on 30-Sep-2021 [#3]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

08-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- -5.99%

YoY- -13.58%

Quarter Report

KLCCP Stapled Group Q3 FY2021 result (30 Sep 2021).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Quarter Result
Revenue	401,156	373,977	260,345	312,604	353,521	349,480	340,503	2.76%
YoY %	7.27%	43.65%	-16.72%	-11.57%	1.16%	2.64%	-	-
Horiz. %	117.81%	109.83%	76.46%	91.81%	103.82%	102.64%	100.00%	-
PBT	243,857	237,563	154,058	195,451	235,236	234,516	233,058	0.75%
YoY %	2.65%	54.20%	-21.18%	-16.91%	0.31%	0.63%	-	-
Horiz. %	104.63%	101.93%	66.10%	83.86%	100.93%	100.63%	100.00%	-
Tax	-28,674	-31,544	-12,494	-21,047	-25,067	-24,566	-27,953	0.42%
YoY %	9.10%	-152.47%	40.64%	16.04%	-2.04%	12.12%	-	-
Horiz. %	102.58%	112.85%	44.70%	75.29%	89.68%	87.88%	100.00%	-
NP	215,183	206,019	141,564	174,404	210,169	209,950	205,105	0.80%
YoY %	4.45%	45.53%	-18.83%	-17.02%	0.10%	2.36%	-	-
Horiz. %	104.91%	100.45%	69.02%	85.03%	102.47%	102.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	185,336	176,586	135,386	156,663	181,405	181,434	177,701	0.70%
YoY %	4.96%	30.43%	-13.58%	-13.64%	-0.02%	2.10%	-	-
Horiz. %	104.30%	99.37%	76.19%	88.16%	102.08%	102.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.76%	13.28%	8.11%	10.77%	10.66%	10.48%	11.99%	-
YoY %	-11.45%	63.75%	-24.70%	1.03%	1.72%	-12.59%	-	-
Horiz. %	98.08%	110.76%	67.64%	89.82%	88.91%	87.41%	100.00%	-
Total Cost	185,973	167,958	118,781	138,200	143,352	139,530	135,398	5.42%
YoY %	10.73%	41.40%	-14.05%	-3.59%	2.74%	3.05%	-	-
Horiz. %	137.35%	124.05%	87.73%	102.07%	105.87%	103.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,106,718	12,998,397	13,070,611	13,196,984	13,124,771	13,070,610	12,835,917	0.34%
YoY %	0.83%	-0.55%	-0.96%	0.55%	0.41%	1.83%	-	-
Horiz. %	102.11%	101.27%	101.83%	102.81%	102.25%	101.83%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	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 %	85.72%	81.79%	93.34%	86.43%	87.58%	86.57%	87.37%	-
YoY %	4.80%	-12.37%	7.99%	-1.31%	1.17%	-0.92%	-	-
Horiz. %	98.11%	93.61%	106.83%	98.92%	100.24%	99.08%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	13,106,718	12,998,397	13,070,611	13,196,984	13,124,771	13,070,610	12,835,917	0.34%
YoY %	0.83%	-0.55%	-0.96%	0.55%	0.41%	1.83%	-	-
Horiz. %	102.11%	101.27%	101.83%	102.81%	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%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	53.64%	55.09%	54.38%	55.79%	59.45%	60.07%	60.24%	-
YoY %	-2.63%	1.31%	-2.53%	-6.16%	-1.03%	-0.28%	-	-
Horiz. %	89.04%	91.45%	90.27%	92.61%	98.69%	99.72%	100.00%	-
ROE	1.41%	1.36%	1.04%	1.19%	1.38%	1.39%	1.38%	-
YoY %	3.68%	30.77%	-12.61%	-13.77%	-0.72%	0.72%	-	-
Horiz. %	102.17%	98.55%	75.36%	86.23%	100.00%	100.72%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	22.22	20.72	14.42	17.32	19.58	19.36	18.86	2.76%
YoY %	7.24%	43.69%	-16.74%	-11.54%	1.14%	2.65%	-	-
Horiz. %	117.82%	109.86%	76.46%	91.83%	103.82%	102.65%	100.00%	-
EPS	10.27	9.78	7.50	8.68	10.05	10.05	9.84	0.71%
YoY %	5.01%	30.40%	-13.59%	-13.63%	0.00%	2.13%	-	-
Horiz. %	104.37%	99.39%	76.22%	88.21%	102.13%	102.13%	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	7.26	7.20	7.24	7.31	7.27	7.24	7.11	0.34%
YoY %	0.83%	-0.55%	-0.96%	0.55%	0.41%	1.83%	-	-
Horiz. %	102.11%	101.27%	101.83%	102.81%	102.25%	101.83%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	22.22	20.72	14.42	17.32	19.58	19.36	18.86	2.76%
YoY %	7.24%	43.69%	-16.74%	-11.54%	1.14%	2.65%	-	-
Horiz. %	117.82%	109.86%	76.46%	91.83%	103.82%	102.65%	100.00%	-
EPS	10.27	9.78	7.50	8.68	10.05	10.05	9.84	0.71%
YoY %	5.01%	30.40%	-13.59%	-13.63%	0.00%	2.13%	-	-
Horiz. %	104.37%	99.39%	76.22%	88.21%	102.13%	102.13%	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	7.26	7.20	7.24	7.31	7.27	7.24	7.11	0.34%
YoY %	0.83%	-0.55%	-0.96%	0.55%	0.41%	1.83%	-	-
Horiz. %	102.11%	101.27%	101.83%	102.81%	102.25%	101.83%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	6.80	6.59	6.49	7.72	8.07	7.60	8.00	-
P/RPS	30.60	31.81	45.00	44.58	41.21	39.26	42.42	-5.29%
YoY %	-3.80%	-29.31%	0.94%	8.18%	4.97%	-7.45%	-	-
Horiz. %	72.14%	74.99%	106.08%	105.09%	97.15%	92.55%	100.00%	-
P/EPS	66.24	67.37	86.54	88.96	80.31	75.62	81.28	-3.35%
YoY %	-1.68%	-22.15%	-2.72%	10.77%	6.20%	-6.96%	-	-
Horiz. %	81.50%	82.89%	106.47%	109.45%	98.81%	93.04%	100.00%	-
EY	1.51	1.48	1.16	1.12	1.25	1.32	1.23	3.47%
YoY %	2.03%	27.59%	3.57%	-10.40%	-5.30%	7.32%	-	-
Horiz. %	122.76%	120.33%	94.31%	91.06%	101.63%	107.32%	100.00%	-
DY	1.29	1.21	1.08	0.97	1.09	1.14	1.08	3.00%
YoY %	6.61%	12.04%	11.34%	-11.01%	-4.39%	5.56%	-	-
Horiz. %	119.44%	112.04%	100.00%	89.81%	100.93%	105.56%	100.00%	-
P/NAPS	0.94	0.92	0.90	1.06	1.11	1.05	1.13	-3.02%
YoY %	2.17%	2.22%	-15.09%	-4.50%	5.71%	-7.08%	-	-
Horiz. %	83.19%	81.42%	79.65%	93.81%	98.23%	92.92%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	28/11/23	10/11/22	08/11/21	10/11/20	11/11/19	13/11/18	13/11/17	-
Price	6.95	6.80	6.75	7.72	7.99	7.66	7.77	-
P/RPS	31.28	32.83	46.81	44.58	40.80	39.57	41.20	-4.48%
YoY %	-4.72%	-29.87%	5.00%	9.26%	3.11%	-3.96%	-	-
Horiz. %	75.92%	79.68%	113.62%	108.20%	99.03%	96.04%	100.00%	-
P/EPS	67.70	69.52	90.01	88.96	79.52	76.22	78.94	-2.52%
YoY %	-2.62%	-22.76%	1.18%	11.87%	4.33%	-3.45%	-	-
Horiz. %	85.76%	88.07%	114.02%	112.69%	100.73%	96.55%	100.00%	-
EY	1.48	1.44	1.11	1.12	1.26	1.31	1.27	2.58%
YoY %	2.78%	29.73%	-0.89%	-11.11%	-3.82%	3.15%	-	-
Horiz. %	116.54%	113.39%	87.40%	88.19%	99.21%	103.15%	100.00%	-
DY	1.27	1.18	1.04	0.97	1.10	1.14	1.11	2.26%
YoY %	7.63%	13.46%	7.22%	-11.82%	-3.51%	2.70%	-	-
Horiz. %	114.41%	106.31%	93.69%	87.39%	99.10%	102.70%	100.00%	-
P/NAPS	0.96	0.94	0.93	1.06	1.10	1.06	1.09	-2.09%
YoY %	2.13%	1.08%	-12.26%	-3.64%	3.77%	-2.75%	-	-
Horiz. %	88.07%	86.24%	85.32%	97.25%	100.92%	97.25%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos