Highlights

[KTC] QoQ Quarter Result on 2018-09-30 [#1]

Stock [KTC]: KIM TECK CHEONG CONSOLIDATED BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -35.45%    YoY -     1,062.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 150,302 153,790 136,391 122,065 93,803 106,555 116,760 18.28%
  QoQ % -2.27% 12.76% 11.74% 30.13% -11.97% -8.74% -
  Horiz. % 128.73% 131.71% 116.81% 104.54% 80.34% 91.26% 100.00%
PBT 4,419 3,666 5,395 -9,646 -156 360 803 210.73%
  QoQ % 20.54% -32.05% 155.93% -6,083.33% -143.33% -55.17% -
  Horiz. % 550.31% 456.54% 671.86% -1,201.25% -19.43% 44.83% 100.00%
Tax -1,063 -1,365 -1,007 -1,744 181 -176 -1,366 -15.36%
  QoQ % 22.12% -35.55% 42.26% -1,063.54% 202.84% 87.12% -
  Horiz. % 77.82% 99.93% 73.72% 127.67% -13.25% 12.88% 100.00%
NP 3,356 2,301 4,388 -11,390 25 184 -563 -
  QoQ % 45.85% -47.56% 138.53% -45,660.00% -86.41% 132.68% -
  Horiz. % -596.09% -408.70% -779.40% 2,023.09% -4.44% -32.68% 100.00%
NP to SH 2,630 2,105 3,261 -11,818 70 181 -785 -
  QoQ % 24.94% -35.45% 127.59% -16,982.86% -61.33% 123.06% -
  Horiz. % -335.03% -268.15% -415.41% 1,505.48% -8.92% -23.06% 100.00%
Tax Rate 24.06 % 37.23 % 18.67 % - % - % 48.89 % 170.11 % -72.76%
  QoQ % -35.37% 99.41% 0.00% 0.00% 0.00% -71.26% -
  Horiz. % 14.14% 21.89% 10.98% 0.00% 0.00% 28.74% 100.00%
Total Cost 146,946 151,489 132,003 133,455 93,778 106,371 117,323 16.15%
  QoQ % -3.00% 14.76% -1.09% 42.31% -11.84% -9.33% -
  Horiz. % 125.25% 129.12% 112.51% 113.75% 79.93% 90.67% 100.00%
Net Worth 107,158 81,644 86,747 86,747 91,849 91,849 91,849 10.79%
  QoQ % 31.25% -5.88% 0.00% -5.56% 0.00% 0.00% -
  Horiz. % 116.67% 88.89% 94.44% 94.44% 100.00% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 107,158 81,644 86,747 86,747 91,849 91,849 91,849 10.79%
  QoQ % 31.25% -5.88% 0.00% -5.56% 0.00% 0.00% -
  Horiz. % 116.67% 88.89% 94.44% 94.44% 100.00% 100.00% 100.00%
NOSH 510,277 510,277 510,277 510,277 510,277 510,277 510,277 -
  QoQ % 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%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.23 % 1.50 % 3.22 % -9.33 % 0.03 % 0.17 % -0.48 % -
  QoQ % 48.67% -53.42% 134.51% -31,200.00% -82.35% 135.42% -
  Horiz. % -464.58% -312.50% -670.83% 1,943.75% -6.25% -35.42% 100.00%
ROE 2.45 % 2.58 % 3.76 % -13.62 % 0.08 % 0.20 % -0.85 % -
  QoQ % -5.04% -31.38% 127.61% -17,125.00% -60.00% 123.53% -
  Horiz. % -288.24% -303.53% -442.35% 1,602.35% -9.41% -23.53% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 29.45 30.14 26.73 23.92 18.38 20.88 22.88 18.27%
  QoQ % -2.29% 12.76% 11.75% 30.14% -11.97% -8.74% -
  Horiz. % 128.72% 131.73% 116.83% 104.55% 80.33% 91.26% 100.00%
EPS 0.52 0.41 0.71 -2.32 0.01 0.02 -0.15 -
  QoQ % 26.83% -42.25% 130.60% -23,300.00% -50.00% 113.33% -
  Horiz. % -346.67% -273.33% -473.33% 1,546.67% -6.67% -13.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2100 0.1600 0.1700 0.1700 0.1800 0.1800 0.1800 10.79%
  QoQ % 31.25% -5.88% 0.00% -5.56% 0.00% 0.00% -
  Horiz. % 116.67% 88.89% 94.44% 94.44% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 510,277
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 29.45 30.14 26.73 23.92 18.38 20.88 22.88 18.27%
  QoQ % -2.29% 12.76% 11.75% 30.14% -11.97% -8.74% -
  Horiz. % 128.72% 131.73% 116.83% 104.55% 80.33% 91.26% 100.00%
EPS 0.52 0.41 0.71 -2.32 0.01 0.02 -0.15 -
  QoQ % 26.83% -42.25% 130.60% -23,300.00% -50.00% 113.33% -
  Horiz. % -346.67% -273.33% -473.33% 1,546.67% -6.67% -13.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2100 0.1600 0.1700 0.1700 0.1800 0.1800 0.1800 10.79%
  QoQ % 31.25% -5.88% 0.00% -5.56% 0.00% 0.00% -
  Horiz. % 116.67% 88.89% 94.44% 94.44% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1450 0.1900 0.1300 0.1550 0.1800 0.2100 0.2600 -
P/RPS 0.49 0.63 0.49 0.65 0.98 1.01 1.14 -42.96%
  QoQ % -22.22% 28.57% -24.62% -33.67% -2.97% -11.40% -
  Horiz. % 42.98% 55.26% 42.98% 57.02% 85.96% 88.60% 100.00%
P/EPS 28.13 46.06 20.34 -6.69 1,312.14 592.03 -169.01 -
  QoQ % -38.93% 126.45% 404.04% -100.51% 121.63% 450.29% -
  Horiz. % -16.64% -27.25% -12.03% 3.96% -776.37% -350.29% 100.00%
EY 3.55 2.17 4.92 -14.94 0.08 0.17 -0.59 -
  QoQ % 63.59% -55.89% 132.93% -18,775.00% -52.94% 128.81% -
  Horiz. % -601.69% -367.80% -833.90% 2,532.20% -13.56% -28.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.69 1.19 0.76 0.91 1.00 1.17 1.44 -38.68%
  QoQ % -42.02% 56.58% -16.48% -9.00% -14.53% -18.75% -
  Horiz. % 47.92% 82.64% 52.78% 63.19% 69.44% 81.25% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 19/10/18 22/10/18 28/02/18 28/11/17 30/08/17 -
Price 0.1700 0.1650 0.1550 0.1550 0.1700 0.1900 0.2450 -
P/RPS 0.58 0.55 0.58 0.65 0.92 0.91 1.07 -33.45%
  QoQ % 5.45% -5.17% -10.77% -29.35% 1.10% -14.95% -
  Horiz. % 54.21% 51.40% 54.21% 60.75% 85.98% 85.05% 100.00%
P/EPS 32.98 40.00 24.25 -6.69 1,239.24 535.65 -159.26 -
  QoQ % -17.55% 64.95% 462.48% -100.54% 131.35% 436.34% -
  Horiz. % -20.71% -25.12% -15.23% 4.20% -778.12% -336.34% 100.00%
EY 3.03 2.50 4.12 -14.94 0.08 0.19 -0.63 -
  QoQ % 21.20% -39.32% 127.58% -18,775.00% -57.89% 130.16% -
  Horiz. % -480.95% -396.83% -653.97% 2,371.43% -12.70% -30.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.81 1.03 0.91 0.91 0.94 1.06 1.36 -29.14%
  QoQ % -21.36% 13.19% 0.00% -3.19% -11.32% -22.06% -
  Horiz. % 59.56% 75.74% 66.91% 66.91% 69.12% 77.94% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1888 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.700.00 
 UCREST 0.270.00 
 PINEAPP 0.300.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.140.00 
 BTECH 0.320.00 
 3A 0.960.00 
 M3TECH 0.050.00 
Partners & Brokers