[KTC] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[KTC] KIM TECK CHEONG CONSOLIDATED BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -46.26%
YoY- 95.66%
Quarter Report
Latest QR
Upcoming QR
KTC's Result
KTC's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 705,838 519,161 344,146 171,539 669,210 512,663 338,788 63.34%
PBT 29,776 20,091 12,827 6,644 13,721 11,361 7,263 156.81%
Tax -7,654 -6,506 -4,206 -2,280 -5,012 -3,766 -2,176 131.82%
NP 22,122 13,585 8,621 4,364 8,709 7,595 5,087 167.14%
-
NP to SH 20,201 12,396 7,891 4,011 7,464 6,690 4,705 164.87%
-
Tax Rate 25.71% 32.38% 32.79% 34.32% 36.53% 33.15% 29.96% -
Total Cost 683,716 505,576 335,525 167,175 660,501 505,068 333,701 61.52%
-
Net Worth 163,645 143,190 134,133 127,354 127,354 127,354 120,652 22.59%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 163,645 143,190 134,133 127,354 127,354 127,354 120,652 22.59%
NOSH 681,857 681,857 670,289 670,289 670,289 670,289 670,289 1.15%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.13% 2.62% 2.51% 2.54% 1.30% 1.48% 1.50% -
ROE 12.34% 8.66% 5.88% 3.15% 5.86% 5.25% 3.90% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 103.52 76.14 51.31 25.59 99.84 76.48 50.54 61.49%
EPS 2.99 1.84 1.18 0.60 1.11 1.00 0.70 163.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.21 0.20 0.19 0.19 0.19 0.18 21.20%
Adjusted Per Share Value based on latest NOSH - 670,289
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 103.52 76.14 50.47 25.16 98.15 75.19 49.69 63.33%
EPS 2.99 1.84 1.16 0.59 1.09 0.98 0.69 166.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.21 0.1967 0.1868 0.1868 0.1868 0.1769 22.62%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.13 0.14 0.145 0.16 0.16 0.165 0.17 -
P/RPS 0.13 0.18 0.28 0.63 0.16 0.22 0.34 -47.41%
P/EPS 4.39 7.70 12.32 26.74 14.37 16.53 24.22 -68.07%
EY 22.79 12.99 8.11 3.74 6.96 6.05 4.13 213.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.72 0.84 0.84 0.87 0.94 -30.96%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 23/05/22 21/02/22 26/11/21 30/09/21 25/05/21 24/02/21 -
Price 0.13 0.135 0.14 0.145 0.16 0.155 0.16 -
P/RPS 0.13 0.18 0.27 0.57 0.16 0.20 0.32 -45.23%
P/EPS 4.39 7.43 11.90 24.23 14.37 15.53 22.79 -66.74%
EY 22.79 13.47 8.40 4.13 6.96 6.44 4.39 200.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 0.70 0.76 0.84 0.82 0.89 -28.39%

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