[KLCC] YoY TTM Result on 30-Sep-2018 [#3]

Stock

[KLCC] KLCC PROP&REITS-STAPLED SEC

Announcement Date

13-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 0.42%

YoY- 0.83%

Quarter Report

KLCCP Stapled Group Q3 FY2018 results (30 September 2018).pdf

Latest QR

Upcoming QR

KLCC's Result

KLCC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	1,127,592	1,299,404	1,424,408	1,391,665	1,359,368	1,346,001	1,340,085	-2.83%
YoY %	-13.22%	-8.78%	2.35%	2.38%	0.99%	0.44%	-	-
Horiz. %	84.14%	96.96%	106.29%	103.85%	101.44%	100.44%	100.00%	-
PBT	457,101	954,018	971,808	1,123,954	1,098,664	1,546,134	1,270,158	-15.64%
YoY %	-52.09%	-1.83%	-13.54%	2.30%	-28.94%	21.73%	-	-
Horiz. %	35.99%	75.11%	76.51%	88.49%	86.50%	121.73%	100.00%	-
Tax	-54,740	-110,534	-127,228	-98,944	-92,465	-111,130	-110,217	-11.00%
YoY %	50.48%	13.12%	-28.59%	-7.01%	16.80%	-0.83%	-	-
Horiz. %	49.67%	100.29%	115.43%	89.77%	83.89%	100.83%	100.00%	-
NP	402,361	843,484	844,580	1,025,010	1,006,199	1,435,004	1,159,941	-16.16%
YoY %	-52.30%	-0.13%	-17.60%	1.87%	-29.88%	23.71%	-	-
Horiz. %	34.69%	72.72%	72.81%	88.37%	86.75%	123.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	383,688	718,415	729,400	886,769	879,512	1,162,192	940,056	-13.86%
YoY %	-46.59%	-1.51%	-17.75%	0.83%	-24.32%	23.63%	-	-
Horiz. %	40.82%	76.42%	77.59%	94.33%	93.56%	123.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.98%	11.59%	13.09%	8.80%	8.42%	7.19%	8.68%	-
YoY %	3.36%	-11.46%	48.75%	4.51%	17.11%	-17.17%	-	-
Horiz. %	138.02%	133.53%	150.81%	101.38%	97.00%	82.83%	100.00%	-
Total Cost	725,231	455,920	579,828	366,655	353,169	-89,003	180,144	26.10%
YoY %	59.07%	-21.37%	58.14%	3.82%	496.81%	-149.41%	-	-
Horiz. %	402.58%	253.09%	321.87%	203.53%	196.05%	-49.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,070,611	13,196,984	13,124,771	13,070,610	12,835,917	12,601,224	12,077,677	1.32%
YoY %	-0.96%	0.55%	0.41%	1.83%	1.86%	4.33%	-	-
Horiz. %	108.22%	109.27%	108.67%	108.22%	106.28%	104.33%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	500,077	630,061	673,389	658,043	643,601	643,059	606,230	-3.15%
YoY %	-20.63%	-6.43%	2.33%	2.24%	0.08%	6.08%	-	-
Horiz. %	82.49%	103.93%	111.08%	108.55%	106.16%	106.08%	100.00%	-
Div Payout %	130.33%	87.70%	92.32%	74.21%	73.18%	55.33%	64.49%	-
YoY %	48.61%	-5.00%	24.40%	1.41%	32.26%	-14.20%	-	-
Horiz. %	202.09%	135.99%	143.15%	115.07%	113.47%	85.80%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	13,070,611	13,196,984	13,124,771	13,070,610	12,835,917	12,601,224	12,077,677	1.32%
YoY %	-0.96%	0.55%	0.41%	1.83%	1.86%	4.33%	-	-
Horiz. %	108.22%	109.27%	108.67%	108.22%	106.28%	104.33%	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%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	35.68%	64.91%	59.29%	73.65%	74.02%	106.61%	86.56%	-
YoY %	-45.03%	9.48%	-19.50%	-0.50%	-30.57%	23.16%	-	-
Horiz. %	41.22%	74.99%	68.50%	85.09%	85.51%	123.16%	100.00%	-
ROE	2.94%	5.44%	5.56%	6.78%	6.85%	9.22%	7.78%	-
YoY %	-45.96%	-2.16%	-17.99%	-1.02%	-25.70%	18.51%	-	-
Horiz. %	37.79%	69.92%	71.47%	87.15%	88.05%	118.51%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	62.46	71.98	78.90	77.09	75.30	74.56	74.23	-2.83%
YoY %	-13.23%	-8.77%	2.35%	2.38%	0.99%	0.44%	-	-
Horiz. %	84.14%	96.97%	106.29%	103.85%	101.44%	100.44%	100.00%	-
EPS	21.25	39.79	40.40	49.12	48.72	64.38	52.07	-13.86%
YoY %	-46.59%	-1.51%	-17.75%	0.82%	-24.32%	23.64%	-	-
Horiz. %	40.81%	76.42%	77.59%	94.33%	93.57%	123.64%	100.00%	-
DPS	27.70	34.90	37.30	36.45	35.65	35.62	33.58	-3.15%
YoY %	-20.63%	-6.43%	2.33%	2.24%	0.08%	6.08%	-	-
Horiz. %	82.49%	103.93%	111.08%	108.55%	106.16%	106.08%	100.00%	-
NAPS	7.24	7.31	7.27	7.24	7.11	6.98	6.69	1.32%
YoY %	-0.96%	0.55%	0.41%	1.83%	1.86%	4.33%	-	-
Horiz. %	108.22%	109.27%	108.67%	108.22%	106.28%	104.33%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,805,333
RPS	62.46	71.98	78.90	77.09	75.30	74.56	74.23	-2.83%
YoY %	-13.23%	-8.77%	2.35%	2.38%	0.99%	0.44%	-	-
Horiz. %	84.14%	96.97%	106.29%	103.85%	101.44%	100.44%	100.00%	-
EPS	21.25	39.79	40.40	49.12	48.72	64.38	52.07	-13.86%
YoY %	-46.59%	-1.51%	-17.75%	0.82%	-24.32%	23.64%	-	-
Horiz. %	40.81%	76.42%	77.59%	94.33%	93.57%	123.64%	100.00%	-
DPS	27.70	34.90	37.30	36.45	35.65	35.62	33.58	-3.15%
YoY %	-20.63%	-6.43%	2.33%	2.24%	0.08%	6.08%	-	-
Horiz. %	82.49%	103.93%	111.08%	108.55%	106.16%	106.08%	100.00%	-
NAPS	7.24	7.31	7.27	7.24	7.11	6.98	6.69	1.32%
YoY %	-0.96%	0.55%	0.41%	1.83%	1.86%	4.33%	-	-
Horiz. %	108.22%	109.27%	108.67%	108.22%	106.28%	104.33%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	6.49	7.72	8.07	7.60	8.00	7.72	7.00	-
P/RPS	10.39	10.73	10.23	9.86	10.62	10.35	9.43	1.62%
YoY %	-3.17%	4.89%	3.75%	-7.16%	2.61%	9.76%	-	-
Horiz. %	110.18%	113.79%	108.48%	104.56%	112.62%	109.76%	100.00%	-
P/EPS	30.54	19.40	19.97	15.47	16.42	11.99	13.44	14.64%
YoY %	57.42%	-2.85%	29.09%	-5.79%	36.95%	-10.79%	-	-
Horiz. %	227.23%	144.35%	148.59%	115.10%	122.17%	89.21%	100.00%	-
EY	3.27	5.15	5.01	6.46	6.09	8.34	7.44	-12.79%
YoY %	-36.50%	2.79%	-22.45%	6.08%	-26.98%	12.10%	-	-
Horiz. %	43.95%	69.22%	67.34%	86.83%	81.85%	112.10%	100.00%	-
DY	4.27	4.52	4.62	4.80	4.46	4.61	4.80	-1.92%
YoY %	-5.53%	-2.16%	-3.75%	7.62%	-3.25%	-3.96%	-	-
Horiz. %	88.96%	94.17%	96.25%	100.00%	92.92%	96.04%	100.00%	-
P/NAPS	0.90	1.06	1.11	1.05	1.13	1.11	1.05	-2.53%
YoY %	-15.09%	-4.50%	5.71%	-7.08%	1.80%	5.71%	-	-
Horiz. %	85.71%	100.95%	105.71%	100.00%	107.62%	105.71%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	08/11/21	10/11/20	11/11/19	13/11/18	13/11/17	03/11/16	11/11/15	-
Price	6.75	7.72	7.99	7.66	7.77	7.80	7.00	-
P/RPS	10.81	10.73	10.13	9.94	10.32	10.46	9.43	2.30%
YoY %	0.75%	5.92%	1.91%	-3.68%	-1.34%	10.92%	-	-
Horiz. %	114.63%	113.79%	107.42%	105.41%	109.44%	110.92%	100.00%	-
P/EPS	31.76	19.40	19.78	15.59	15.95	12.12	13.44	15.39%
YoY %	63.71%	-1.92%	26.88%	-2.26%	31.60%	-9.82%	-	-
Horiz. %	236.31%	144.35%	147.17%	116.00%	118.68%	90.18%	100.00%	-
EY	3.15	5.15	5.06	6.41	6.27	8.25	7.44	-13.33%
YoY %	-38.83%	1.78%	-21.06%	2.23%	-24.00%	10.89%	-	-
Horiz. %	42.34%	69.22%	68.01%	86.16%	84.27%	110.89%	100.00%	-
DY	4.10	4.52	4.67	4.76	4.59	4.57	4.80	-2.59%
YoY %	-9.29%	-3.21%	-1.89%	3.70%	0.44%	-4.79%	-	-
Horiz. %	85.42%	94.17%	97.29%	99.17%	95.62%	95.21%	100.00%	-
P/NAPS	0.93	1.06	1.10	1.06	1.09	1.12	1.05	-2.00%
YoY %	-12.26%	-3.64%	3.77%	-2.75%	-2.68%	6.67%	-	-
Horiz. %	88.57%	100.95%	104.76%	100.95%	103.81%	106.67%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-14 16:50:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-14 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-14 16:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-14 15:00:00

EMA 5

Hourly

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

425

GENTING

GENTING BHD

401

YTLPOWR

YTL POWER INTERNATIONAL BHD

392

PTRANS

PERAK TRANSIT BERHAD

365

MPI

MALAYSIAN PACIFIC INDUSTRIES

359

HLIND

HONG LEONG INDUSTRIES BHD

346

GENM

GENTING MALAYSIA BERHAD

297

TOPGLOV

TOP GLOVE CORPORATION BHD

272

PBBANK

PUBLIC BANK BHD

251

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

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