[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	6.0279	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
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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 15:00:00

EMA 5

30 Mins

BUY

2024-05-21 14:55:00

EMA 5

5 Mins

BUY

2024-05-21 14:40:00

EMA 5

5 Mins

SELL

2024-05-21 12:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-21 11:50:00

EMA 5

10 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

361

MBSB

MALAYSIA BUILDING SOCIETY BHD

347

DNEX

DAGANG NEXCHANGE BERHAD

338

TOPGLOV

TOP GLOVE CORPORATION BHD

332

NOTION

NOTION VTEC BHD

325

PTRANS

PERAK TRANSIT BERHAD

313

HLIND

HONG LEONG INDUSTRIES BHD

303

PBBANK

PUBLIC BANK BHD

302

YTLPOWR

YTL POWER INTERNATIONAL BHD

280

Daily Stocks

INGENIEU

0.07

-0.01

586,156,600

HSI-CXG

0.205

-0.045

159,942,700

HSI-HUZ

0.195

+0.03

147,498,400

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.13

-0.03

138,112,400

FEYTECH

1.08

+0.28

104,846,700

BCMALL

0.015

+0.005

78,141,900

DNEX

0.445

0.00

76,060,700

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.485

+0.035

63,409,000

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

VSTECS

4.03

+0.42

5,442,200

AJI

16.10

+0.40

111,900

DLADY

33.28

+0.30

8,900

SAM

6.19

+0.29

1,573,500

FEYTECH

1.08

+0.28

104,846,700

6.54

+0.28

7,514,200

HLIND

11.66

+0.18

47,900

HSI-CXS

0.455

+0.165

11,500

PANAMY

19.72

+0.16

13,000

More gainer Stocks

KLK

21.62

-0.82

1,857,400

PETDAG

20.66

-0.52

670,300

MPI

38.90

-0.50

343,900

HEIM

24.98

-0.36

55,000

PPB

15.02

-0.30

481,900

NESTLE

129.50

-0.30

44,900

UTDPLT

25.44

-0.26

105,300

BKAWAN

20.00

-0.24

9,100

HLBANK

19.30

-0.22

265,600

SUNCON-C15

0.165

-0.205

58,000

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