[KTC] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[KTC] KIM TECK CHEONG CONSOLIDATED BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -1.63%
YoY- 67.72%
Quarter Report
Latest QR
Upcoming QR
KTC's Result
KTC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 721,656 705,838 692,214 688,292 686,156 669,210 683,550 3.67%
PBT 27,004 29,776 26,788 25,654 26,576 13,721 15,148 46.97%
Tax -6,968 -7,654 -8,674 -8,412 -9,120 -5,012 -5,021 24.39%
NP 20,036 22,122 18,113 17,242 17,456 8,709 10,126 57.54%
-
NP to SH 17,352 20,201 16,528 15,782 16,044 7,464 8,920 55.76%
-
Tax Rate 25.80% 25.71% 32.38% 32.79% 34.32% 36.53% 33.15% -
Total Cost 701,620 683,716 674,101 671,050 668,700 660,501 673,424 2.76%
-
Net Worth 163,645 163,645 143,190 134,133 127,354 127,354 127,354 18.17%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 163,645 163,645 143,190 134,133 127,354 127,354 127,354 18.17%
NOSH 681,857 681,857 681,857 670,289 670,289 670,289 670,289 1.14%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.78% 3.13% 2.62% 2.51% 2.54% 1.30% 1.48% -
ROE 10.60% 12.34% 11.54% 11.77% 12.60% 5.86% 7.00% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 105.84 103.52 101.52 102.63 102.37 99.84 101.98 2.50%
EPS 2.56 2.99 2.45 2.36 2.40 1.11 1.33 54.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.21 0.20 0.19 0.19 0.19 16.83%
Adjusted Per Share Value based on latest NOSH - 670,289
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 105.84 103.52 101.52 100.94 100.63 98.15 100.25 3.68%
EPS 2.56 2.99 2.45 2.31 2.35 1.09 1.31 56.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.21 0.1967 0.1868 0.1868 0.1868 18.16%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.195 0.13 0.14 0.145 0.16 0.16 0.165 -
P/RPS 0.18 0.13 0.14 0.14 0.16 0.16 0.16 8.16%
P/EPS 7.66 4.39 5.78 6.16 6.68 14.37 12.40 -27.44%
EY 13.05 22.79 17.31 16.23 14.96 6.96 8.07 37.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.54 0.67 0.72 0.84 0.84 0.87 -4.64%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 29/08/22 23/05/22 21/02/22 26/11/21 30/09/21 25/05/21 -
Price 0.235 0.13 0.135 0.14 0.145 0.16 0.155 -
P/RPS 0.22 0.13 0.13 0.14 0.14 0.16 0.15 29.05%
P/EPS 9.23 4.39 5.57 5.95 6.06 14.37 11.65 -14.36%
EY 10.83 22.79 17.96 16.81 16.51 6.96 8.59 16.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.54 0.64 0.70 0.76 0.84 0.82 12.60%

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
Post a Comment