[KLCC] YoY TTM 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- -0.06%

YoY- -24.32%

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
TTM Result
Revenue	1,299,404	1,424,408	1,391,665	1,359,368	1,346,001	1,340,085	1,338,695	-0.49%
YoY %	-8.78%	2.35%	2.38%	0.99%	0.44%	0.10%	-	-
Horiz. %	97.06%	106.40%	103.96%	101.54%	100.55%	100.10%	100.00%	-
PBT	954,018	971,808	1,123,954	1,098,664	1,546,134	1,270,158	1,175,838	-3.42%
YoY %	-1.83%	-13.54%	2.30%	-28.94%	21.73%	8.02%	-	-
Horiz. %	81.14%	82.65%	95.59%	93.44%	131.49%	108.02%	100.00%	-
Tax	-110,534	-127,228	-98,944	-92,465	-111,130	-110,217	-123,442	-1.82%
YoY %	13.12%	-28.59%	-7.01%	16.80%	-0.83%	10.71%	-	-
Horiz. %	89.54%	103.07%	80.15%	74.91%	90.03%	89.29%	100.00%	-
NP	843,484	844,580	1,025,010	1,006,199	1,435,004	1,159,941	1,052,396	-3.61%
YoY %	-0.13%	-17.60%	1.87%	-29.88%	23.71%	10.22%	-	-
Horiz. %	80.15%	80.25%	97.40%	95.61%	136.36%	110.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	718,415	729,400	886,769	879,512	1,162,192	940,056	879,144	-3.30%
YoY %	-1.51%	-17.75%	0.83%	-24.32%	23.63%	6.93%	-	-
Horiz. %	81.72%	82.97%	100.87%	100.04%	132.20%	106.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.59%	13.09%	8.80%	8.42%	7.19%	8.68%	10.50%	-
YoY %	-11.46%	48.75%	4.51%	17.11%	-17.17%	-17.33%	-	-
Horiz. %	110.38%	124.67%	83.81%	80.19%	68.48%	82.67%	100.00%	-
Total Cost	455,920	579,828	366,655	353,169	-89,003	180,144	286,299	8.05%
YoY %	-21.37%	58.14%	3.82%	496.81%	-149.41%	-37.08%	-	-
Horiz. %	159.25%	202.53%	128.07%	123.36%	-31.09%	62.92%	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	630,061	673,389	658,043	643,601	643,059	606,230	606,591	0.63%
YoY %	-6.43%	2.33%	2.24%	0.08%	6.08%	-0.06%	-	-
Horiz. %	103.87%	111.01%	108.48%	106.10%	106.01%	99.94%	100.00%	-
Div Payout %	87.70%	92.32%	74.21%	73.18%	55.33%	64.49%	69.00%	-
YoY %	-5.00%	24.40%	1.41%	32.26%	-14.20%	-6.54%	-	-
Horiz. %	127.10%	133.80%	107.55%	106.06%	80.19%	93.46%	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	64.91%	59.29%	73.65%	74.02%	106.61%	86.56%	78.61%	-
YoY %	9.48%	-19.50%	-0.50%	-30.57%	23.16%	10.11%	-	-
Horiz. %	82.57%	75.42%	93.69%	94.16%	135.62%	110.11%	100.00%	-
ROE	5.44%	5.56%	6.78%	6.85%	9.22%	7.78%	7.49%	-
YoY %	-2.16%	-17.99%	-1.02%	-25.70%	18.51%	3.87%	-	-
Horiz. %	72.63%	74.23%	90.52%	91.46%	123.10%	103.87%	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	71.98	78.90	77.09	75.30	74.56	74.23	74.15	-0.49%
YoY %	-8.77%	2.35%	2.38%	0.99%	0.44%	0.11%	-	-
Horiz. %	97.07%	106.41%	103.96%	101.55%	100.55%	100.11%	100.00%	-
EPS	39.79	40.40	49.12	48.72	64.38	52.07	48.70	-3.30%
YoY %	-1.51%	-17.75%	0.82%	-24.32%	23.64%	6.92%	-	-
Horiz. %	81.70%	82.96%	100.86%	100.04%	132.20%	106.92%	100.00%	-
DPS	34.90	37.30	36.45	35.65	35.62	33.58	33.60	0.63%
YoY %	-6.43%	2.33%	2.24%	0.08%	6.08%	-0.06%	-	-
Horiz. %	103.87%	111.01%	108.48%	106.10%	106.01%	99.94%	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	71.98	78.90	77.09	75.30	74.56	74.23	74.15	-0.49%
YoY %	-8.77%	2.35%	2.38%	0.99%	0.44%	0.11%	-	-
Horiz. %	97.07%	106.41%	103.96%	101.55%	100.55%	100.11%	100.00%	-
EPS	39.79	40.40	49.12	48.72	64.38	52.07	48.70	-3.30%
YoY %	-1.51%	-17.75%	0.82%	-24.32%	23.64%	6.92%	-	-
Horiz. %	81.70%	82.96%	100.86%	100.04%	132.20%	106.92%	100.00%	-
DPS	34.90	37.30	36.45	35.65	35.62	33.58	33.60	0.63%
YoY %	-6.43%	2.33%	2.24%	0.08%	6.08%	-0.06%	-	-
Horiz. %	103.87%	111.01%	108.48%	106.10%	106.01%	99.94%	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	10.73	10.23	9.86	10.62	10.35	9.43	8.95	3.06%
YoY %	4.89%	3.75%	-7.16%	2.61%	9.76%	5.36%	-	-
Horiz. %	119.89%	114.30%	110.17%	118.66%	115.64%	105.36%	100.00%	-
P/EPS	19.40	19.97	15.47	16.42	11.99	13.44	13.64	6.04%
YoY %	-2.85%	29.09%	-5.79%	36.95%	-10.79%	-1.47%	-	-
Horiz. %	142.23%	146.41%	113.42%	120.38%	87.90%	98.53%	100.00%	-
EY	5.15	5.01	6.46	6.09	8.34	7.44	7.33	-5.70%
YoY %	2.79%	-22.45%	6.08%	-26.98%	12.10%	1.50%	-	-
Horiz. %	70.26%	68.35%	88.13%	83.08%	113.78%	101.50%	100.00%	-
DY	4.52	4.62	4.80	4.46	4.61	4.80	5.06	-1.86%
YoY %	-2.16%	-3.75%	7.62%	-3.25%	-3.96%	-5.14%	-	-
Horiz. %	89.33%	91.30%	94.86%	88.14%	91.11%	94.86%	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	10.73	10.13	9.94	10.32	10.46	9.43	9.14	2.70%
YoY %	5.92%	1.91%	-3.68%	-1.34%	10.92%	3.17%	-	-
Horiz. %	117.40%	110.83%	108.75%	112.91%	114.44%	103.17%	100.00%	-
P/EPS	19.40	19.78	15.59	15.95	12.12	13.44	13.92	5.68%
YoY %	-1.92%	26.88%	-2.26%	31.60%	-9.82%	-3.45%	-	-
Horiz. %	139.37%	142.10%	112.00%	114.58%	87.07%	96.55%	100.00%	-
EY	5.15	5.06	6.41	6.27	8.25	7.44	7.18	-5.38%
YoY %	1.78%	-21.06%	2.23%	-24.00%	10.89%	3.62%	-	-
Horiz. %	71.73%	70.47%	89.28%	87.33%	114.90%	103.62%	100.00%	-
DY	4.52	4.67	4.76	4.59	4.57	4.80	4.96	-1.53%
YoY %	-3.21%	-1.89%	3.70%	0.44%	-4.79%	-3.23%	-	-
Horiz. %	91.13%	94.15%	95.97%	92.54%	92.14%	96.77%	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

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

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 10:00:00

EMA 5

30 Mins

BUY

2024-05-14 09:55:00

ADX

5 Mins

BUY

2024-05-14 09:55:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-14 09:50:00

EMA 5

10 Mins

BUY

2024-05-14 09:05:00

EMA 5

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

SENDAI

EVERSENDAI CORPORATION BERHAD

378

GENTING

GENTING BHD

344

YTLPOWR

YTL POWER INTERNATIONAL BHD

339

PTRANS

PERAK TRANSIT BERHAD

333

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

HLIND

HONG LEONG INDUSTRIES BHD

323

GENM

GENTING MALAYSIA BERHAD

273

TOPGLOV

TOP GLOVE CORPORATION BHD

251

PBBANK

PUBLIC BANK BHD

234

Daily Stocks

HSI-CXG

0.21

0.00

228,411,400

MMAG-WC

0.15

-0.005

170,753,100

INIX-OR

0.02

0.00

141,839,900

FPHB

0.415

+0.175

135,364,200

HSI-HUZ

0.24

0.00

103,754,200

EDUSPEC-OR

0.005

0.00

75,002,700

MMAG

0.38

+0.005

65,743,600

E&O-LR

0.055

+0.01

56,261,700

HSI-CT2

0.095

-0.005

37,824,300

ICONIC

0.105

-0.01

37,278,500

More active Stocks

MPI

32.48

+0.40

195,000

PTT

1.94

+0.37

2,949,200

UTDPLT

25.60

+0.24

205,700

BNASTRA

1.88

+0.18

2,219,000

HEIM

23.90

+0.18

53,300

FPHB

0.415

+0.175

135,364,200

CRESNDO

3.61

+0.16

846,800

HSI-CV5

1.09

+0.15

11,600

YTL

3.53

+0.14

18,679,000

YTLPOWR

5.05

+0.13

20,400,400

More gainer Stocks

ALLIANZ

21.30

-0.46

65,800

AJI

18.70

-0.20

347,500

GESHEN

4.10

-0.20

134,300

HLFG

17.52

-0.20

70,000

IDEAL

3.40

-0.20

6,000

KOBAY

2.30

-0.19

4,236,700

HLBANK

19.48

-0.12

105,400

KUAISHO-C17

0.08

-0.12

58,800

AMWAY

7.23

-0.11

2,900

DXN-CM

0.055

-0.095

50,000

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