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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 165,537 155,729 150,302 153,790 136,391 122,065 93,803 46.19%
  QoQ % 6.30% 3.61% -2.27% 12.76% 11.74% 30.13% -
  Horiz. % 176.47% 166.02% 160.23% 163.95% 145.40% 130.13% 100.00%
PBT 3,064 5,753 4,419 3,666 5,395 -9,646 -156 -
  QoQ % -46.74% 30.19% 20.54% -32.05% 155.93% -6,083.33% -
  Horiz. % -1,964.10% -3,687.82% -2,832.69% -2,350.00% -3,458.33% 6,183.33% 100.00%
Tax 497 -1,688 -1,063 -1,365 -1,007 -1,744 181 96.45%
  QoQ % 129.44% -58.80% 22.12% -35.55% 42.26% -1,063.54% -
  Horiz. % 274.59% -932.60% -587.29% -754.14% -556.35% -963.54% 100.00%
NP 3,561 4,065 3,356 2,301 4,388 -11,390 25 2,652.32%
  QoQ % -12.40% 21.13% 45.85% -47.56% 138.53% -45,660.00% -
  Horiz. % 14,244.00% 16,260.00% 13,424.00% 9,204.00% 17,552.00% -45,560.00% 100.00%
NP to SH 3,382 3,730 2,630 2,105 3,261 -11,818 70 1,235.98%
  QoQ % -9.33% 41.83% 24.94% -35.45% 127.59% -16,982.86% -
  Horiz. % 4,831.43% 5,328.57% 3,757.14% 3,007.14% 4,658.57% -16,882.86% 100.00%
Tax Rate -16.22 % 29.34 % 24.06 % 37.23 % 18.67 % - % - % -
  QoQ % -155.28% 21.95% -35.37% 99.41% 0.00% 0.00% -
  Horiz. % -86.88% 157.15% 128.87% 199.41% 100.00% - -
Total Cost 161,976 151,664 146,946 151,489 132,003 133,455 93,778 44.10%
  QoQ % 6.80% 3.21% -3.00% 14.76% -1.09% 42.31% -
  Horiz. % 172.72% 161.73% 156.70% 161.54% 140.76% 142.31% 100.00%
Net Worth 107,158 107,158 107,158 81,644 86,747 86,747 91,849 10.85%
  QoQ % 0.00% 0.00% 31.25% -5.88% 0.00% -5.56% -
  Horiz. % 116.67% 116.67% 116.67% 88.89% 94.44% 94.44% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 107,158 107,158 107,158 81,644 86,747 86,747 91,849 10.85%
  QoQ % 0.00% 0.00% 31.25% -5.88% 0.00% -5.56% -
  Horiz. % 116.67% 116.67% 116.67% 88.89% 94.44% 94.44% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.15 % 2.61 % 2.23 % 1.50 % 3.22 % -9.33 % 0.03 % 1,638.91%
  QoQ % -17.62% 17.04% 48.67% -53.42% 134.51% -31,200.00% -
  Horiz. % 7,166.67% 8,700.00% 7,433.33% 5,000.00% 10,733.33% -31,100.00% 100.00%
ROE 3.16 % 3.48 % 2.45 % 2.58 % 3.76 % -13.62 % 0.08 % 1,067.68%
  QoQ % -9.20% 42.04% -5.04% -31.38% 127.61% -17,125.00% -
  Horiz. % 3,950.00% 4,350.00% 3,062.50% 3,225.00% 4,700.00% -17,025.00% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 32.44 30.52 29.45 30.14 26.73 23.92 18.38 46.20%
  QoQ % 6.29% 3.63% -2.29% 12.76% 11.75% 30.14% -
  Horiz. % 176.50% 166.05% 160.23% 163.98% 145.43% 130.14% 100.00%
EPS 0.66 0.73 0.52 0.41 0.71 -2.32 0.01 1,545.74%
  QoQ % -9.59% 40.38% 26.83% -42.25% 130.60% -23,300.00% -
  Horiz. % 6,600.00% 7,300.00% 5,200.00% 4,100.00% 7,100.00% -23,200.00% 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 0.2100 0.2100 0.1600 0.1700 0.1700 0.1800 10.85%
  QoQ % 0.00% 0.00% 31.25% -5.88% 0.00% -5.56% -
  Horiz. % 116.67% 116.67% 116.67% 88.89% 94.44% 94.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 510,277
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 32.44 30.52 29.45 30.14 26.73 23.92 18.38 46.20%
  QoQ % 6.29% 3.63% -2.29% 12.76% 11.75% 30.14% -
  Horiz. % 176.50% 166.05% 160.23% 163.98% 145.43% 130.14% 100.00%
EPS 0.66 0.73 0.52 0.41 0.71 -2.32 0.01 1,545.74%
  QoQ % -9.59% 40.38% 26.83% -42.25% 130.60% -23,300.00% -
  Horiz. % 6,600.00% 7,300.00% 5,200.00% 4,100.00% 7,100.00% -23,200.00% 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 0.2100 0.2100 0.1600 0.1700 0.1700 0.1800 10.85%
  QoQ % 0.00% 0.00% 31.25% -5.88% 0.00% -5.56% -
  Horiz. % 116.67% 116.67% 116.67% 88.89% 94.44% 94.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1550 0.1750 0.1450 0.1900 0.1300 0.1550 0.1800 -
P/RPS 0.48 0.57 0.49 0.63 0.49 0.65 0.98 -37.95%
  QoQ % -15.79% 16.33% -22.22% 28.57% -24.62% -33.67% -
  Horiz. % 48.98% 58.16% 50.00% 64.29% 50.00% 66.33% 100.00%
P/EPS 23.39 23.94 28.13 46.06 20.34 -6.69 1,312.14 -93.23%
  QoQ % -2.30% -14.90% -38.93% 126.45% 404.04% -100.51% -
  Horiz. % 1.78% 1.82% 2.14% 3.51% 1.55% -0.51% 100.00%
EY 4.28 4.18 3.55 2.17 4.92 -14.94 0.08 1,330.22%
  QoQ % 2.39% 17.75% 63.59% -55.89% 132.93% -18,775.00% -
  Horiz. % 5,350.00% 5,225.00% 4,437.50% 2,712.50% 6,150.00% -18,675.00% 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 0.74 0.83 0.69 1.19 0.76 0.91 1.00 -18.23%
  QoQ % -10.84% 20.29% -42.02% 56.58% -16.48% -9.00% -
  Horiz. % 74.00% 83.00% 69.00% 119.00% 76.00% 91.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 27/05/19 27/02/19 29/11/18 19/10/18 22/10/18 28/02/18 -
Price 0.1700 0.1850 0.1700 0.1650 0.1550 0.1550 0.1700 -
P/RPS 0.52 0.61 0.58 0.55 0.58 0.65 0.92 -31.71%
  QoQ % -14.75% 5.17% 5.45% -5.17% -10.77% -29.35% -
  Horiz. % 56.52% 66.30% 63.04% 59.78% 63.04% 70.65% 100.00%
P/EPS 25.65 25.31 32.98 40.00 24.25 -6.69 1,239.24 -92.51%
  QoQ % 1.34% -23.26% -17.55% 64.95% 462.48% -100.54% -
  Horiz. % 2.07% 2.04% 2.66% 3.23% 1.96% -0.54% 100.00%
EY 3.90 3.95 3.03 2.50 4.12 -14.94 0.08 1,244.03%
  QoQ % -1.27% 30.36% 21.20% -39.32% 127.58% -18,775.00% -
  Horiz. % 4,875.00% 4,937.50% 3,787.50% 3,125.00% 5,150.00% -18,675.00% 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 0.88 0.81 1.03 0.91 0.91 0.94 -9.47%
  QoQ % -7.95% 8.64% -21.36% 13.19% 0.00% -3.19% -
  Horiz. % 86.17% 93.62% 86.17% 109.57% 96.81% 96.81% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers