[KLCC] YoY TTM Result on 30-Jun-2016 [#2]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

02-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -0.18%

YoY- 17.92%

Quarter Report

KLCCP Stapled Group (FY2016 2nd Quarter_Results 30 June 16).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	1,420,367	1,382,688	1,348,400	1,353,651	1,335,720	1,328,426	1,242,787	2.24%
YoY %	2.73%	2.54%	-0.39%	1.34%	0.55%	6.89%	-	-
Horiz. %	114.29%	111.26%	108.50%	108.92%	107.48%	106.89%	100.00%	-
PBT	971,088	1,122,496	1,095,728	1,521,213	1,296,853	1,167,795	2,241,565	-13.00%
YoY %	-13.49%	2.44%	-27.97%	17.30%	11.05%	-47.90%	-	-
Horiz. %	43.32%	50.08%	48.88%	67.86%	57.85%	52.10%	100.00%	-
Tax	-126,727	-102,331	-90,231	-114,476	-116,123	-110,343	-181,669	-5.82%
YoY %	-23.84%	-13.41%	21.18%	1.42%	-5.24%	39.26%	-	-
Horiz. %	69.76%	56.33%	49.67%	63.01%	63.92%	60.74%	100.00%	-
NP	844,361	1,020,165	1,005,497	1,406,737	1,180,730	1,057,452	2,059,896	-13.80%
YoY %	-17.23%	1.46%	-28.52%	19.14%	11.66%	-48.66%	-	-
Horiz. %	40.99%	49.53%	48.81%	68.29%	57.32%	51.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	729,429	883,036	880,037	1,133,768	961,439	885,763	1,545,582	-11.75%
YoY %	-17.40%	0.34%	-22.38%	17.92%	8.54%	-42.69%	-	-
Horiz. %	47.19%	57.13%	56.94%	73.36%	62.21%	57.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.05%	9.12%	8.23%	7.53%	8.95%	9.45%	8.10%	-
YoY %	43.09%	10.81%	9.30%	-15.87%	-5.29%	16.67%	-	-
Horiz. %	161.11%	112.59%	101.60%	92.96%	110.49%	116.67%	100.00%	-
Total Cost	576,006	362,523	342,903	-53,086	154,990	270,974	-817,109	-
YoY %	58.89%	5.72%	745.94%	-134.25%	-42.80%	133.16%	-	-
Horiz. %	-70.49%	-44.37%	-41.97%	6.50%	-18.97%	-33.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,106,718	13,052,557	12,817,864	12,583,170	12,077,677	11,716,610	10,882,314	3.14%
YoY %	0.41%	1.83%	1.87%	4.19%	3.08%	7.67%	-	-
Horiz. %	120.44%	119.94%	117.79%	115.63%	110.98%	107.67%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	671,583	656,238	643,601	634,935	606,952	608,216	249,507	17.93%
YoY %	2.34%	1.96%	1.36%	4.61%	-0.21%	143.77%	-	-
Horiz. %	269.16%	263.01%	257.95%	254.48%	243.26%	243.77%	100.00%	-
Div Payout %	92.07%	74.32%	73.13%	56.00%	63.13%	68.67%	16.14%	-
YoY %	23.88%	1.63%	30.59%	-11.29%	-8.07%	325.46%	-	-
Horiz. %	570.45%	460.47%	453.10%	346.96%	391.14%	425.46%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	13,106,718	13,052,557	12,817,864	12,583,170	12,077,677	11,716,610	10,882,314	3.14%
YoY %	0.41%	1.83%	1.87%	4.19%	3.08%	7.67%	-	-
Horiz. %	120.44%	119.94%	117.79%	115.63%	110.98%	107.67%	100.00%	-
NOSH	1,805,333	1,805,333	1,805,333	1,805,333	1,805,333	1,805,333	1,719,165	0.81%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	5.01%	-	-
Horiz. %	105.01%	105.01%	105.01%	105.01%	105.01%	105.01%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	59.45%	73.78%	74.57%	103.92%	88.40%	79.60%	165.75%	-
YoY %	-19.42%	-1.06%	-28.24%	17.56%	11.06%	-51.98%	-	-
Horiz. %	35.87%	44.51%	44.99%	62.70%	53.33%	48.02%	100.00%	-
ROE	5.57%	6.77%	6.87%	9.01%	7.96%	7.56%	14.20%	-
YoY %	-17.73%	-1.46%	-23.75%	13.19%	5.29%	-46.76%	-	-
Horiz. %	39.23%	47.68%	48.38%	63.45%	56.06%	53.24%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	78.68	76.59	74.69	74.98	73.99	73.58	72.29	1.42%
YoY %	2.73%	2.54%	-0.39%	1.34%	0.56%	1.78%	-	-
Horiz. %	108.84%	105.95%	103.32%	103.72%	102.35%	101.78%	100.00%	-
EPS	40.40	48.91	48.75	62.80	53.26	49.06	89.90	-12.47%
YoY %	-17.40%	0.33%	-22.37%	17.91%	8.56%	-45.43%	-	-
Horiz. %	44.94%	54.40%	54.23%	69.86%	59.24%	54.57%	100.00%	-
DPS	37.20	36.35	35.65	35.17	33.62	33.69	14.51	16.98%
YoY %	2.34%	1.96%	1.36%	4.61%	-0.21%	132.18%	-	-
Horiz. %	256.37%	250.52%	245.69%	242.38%	231.70%	232.18%	100.00%	-
NAPS	7.26	7.23	7.10	6.97	6.69	6.49	6.33	2.30%
YoY %	0.41%	1.83%	1.87%	4.19%	3.08%	2.53%	-	-
Horiz. %	114.69%	114.22%	112.16%	110.11%	105.69%	102.53%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	78.68	76.59	74.69	74.98	73.99	73.58	68.84	2.25%
YoY %	2.73%	2.54%	-0.39%	1.34%	0.56%	6.89%	-	-
Horiz. %	114.29%	111.26%	108.50%	108.92%	107.48%	106.89%	100.00%	-
EPS	40.40	48.91	48.75	62.80	53.26	49.06	85.61	-11.75%
YoY %	-17.40%	0.33%	-22.37%	17.91%	8.56%	-42.69%	-	-
Horiz. %	47.19%	57.13%	56.94%	73.36%	62.21%	57.31%	100.00%	-
DPS	37.20	36.35	35.65	35.17	33.62	33.69	13.82	17.93%
YoY %	2.34%	1.96%	1.36%	4.61%	-0.21%	143.78%	-	-
Horiz. %	269.18%	263.02%	257.96%	254.49%	243.27%	243.78%	100.00%	-
NAPS	7.26	7.23	7.10	6.97	6.69	6.49	6.0278	3.14%
YoY %	0.41%	1.83%	1.87%	4.19%	3.08%	7.67%	-	-
Horiz. %	120.44%	119.94%	117.79%	115.63%	110.99%	107.67%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	7.77	8.00	7.99	7.48	6.96	6.53	6.80	-
P/RPS	9.88	10.45	10.70	9.98	9.41	8.87	9.41	0.81%
YoY %	-5.45%	-2.34%	7.21%	6.06%	6.09%	-5.74%	-	-
Horiz. %	104.99%	111.05%	113.71%	106.06%	100.00%	94.26%	100.00%	-
P/EPS	19.23	16.36	16.39	11.91	13.07	13.31	7.56	16.82%
YoY %	17.54%	-0.18%	37.62%	-8.88%	-1.80%	76.06%	-	-
Horiz. %	254.37%	216.40%	216.80%	157.54%	172.88%	176.06%	100.00%	-
EY	5.20	6.11	6.10	8.40	7.65	7.51	13.22	-14.39%
YoY %	-14.89%	0.16%	-27.38%	9.80%	1.86%	-43.19%	-	-
Horiz. %	39.33%	46.22%	46.14%	63.54%	57.87%	56.81%	100.00%	-
DY	4.79	4.54	4.46	4.70	4.83	5.16	2.13	14.45%
YoY %	5.51%	1.79%	-5.11%	-2.69%	-6.40%	142.25%	-	-
Horiz. %	224.88%	213.15%	209.39%	220.66%	226.76%	242.25%	100.00%	-
P/NAPS	1.07	1.11	1.13	1.07	1.04	1.01	1.07	0.00%
YoY %	-3.60%	-1.77%	5.61%	2.88%	2.97%	-5.61%	-	-
Horiz. %	100.00%	103.74%	105.61%	100.00%	97.20%	94.39%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	20/08/19	15/08/18	15/08/17	02/08/16	07/08/15	11/08/14	-	-
Price	7.87	7.62	7.92	7.50	7.29	6.40	0.00	-
P/RPS	10.00	9.95	10.60	10.00	9.85	8.70	0.00	-
YoY %	0.50%	-6.13%	6.00%	1.52%	13.22%	0.00%	-	-
Horiz. %	114.94%	114.37%	121.84%	114.94%	113.22%	100.00%	-	-
P/EPS	19.48	15.58	16.25	11.94	13.69	13.04	0.00	-
YoY %	25.03%	-4.12%	36.10%	-12.78%	4.98%	0.00%	-	-
Horiz. %	149.39%	119.48%	124.62%	91.56%	104.98%	100.00%	-	-
EY	5.13	6.42	6.15	8.37	7.31	7.67	0.00	-
YoY %	-20.09%	4.39%	-26.52%	14.50%	-4.69%	0.00%	-	-
Horiz. %	66.88%	83.70%	80.18%	109.13%	95.31%	100.00%	-	-
DY	4.73	4.77	4.50	4.69	4.61	5.26	0.00	-
YoY %	-0.84%	6.00%	-4.05%	1.74%	-12.36%	0.00%	-	-
Horiz. %	89.92%	90.68%	85.55%	89.16%	87.64%	100.00%	-	-
P/NAPS	1.08	1.05	1.12	1.08	1.09	0.99	0.00	-
YoY %	2.86%	-6.25%	3.70%	-0.92%	10.10%	0.00%	-	-
Horiz. %	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

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