[KTC] QoQ Cumulative 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- 96.73%
YoY- 67.72%
Quarter Report
Latest QR
Upcoming QR
KTC's Result
KTC's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 180,414 705,838 519,161 344,146 171,539 669,210 512,663 -50.12%
PBT 6,751 29,776 20,091 12,827 6,644 13,721 11,361 -29.29%
Tax -1,742 -7,654 -6,506 -4,206 -2,280 -5,012 -3,766 -40.16%
NP 5,009 22,122 13,585 8,621 4,364 8,709 7,595 -24.21%
-
NP to SH 4,338 20,201 12,396 7,891 4,011 7,464 6,690 -25.06%
-
Tax Rate 25.80% 25.71% 32.38% 32.79% 34.32% 36.53% 33.15% -
Total Cost 175,405 683,716 505,576 335,525 167,175 660,501 505,068 -50.56%
-
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 2.65% 12.34% 8.66% 5.88% 3.15% 5.86% 5.25% -
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 26.46 103.52 76.14 51.31 25.59 99.84 76.48 -50.68%
EPS 0.64 2.99 1.84 1.18 0.60 1.11 1.00 -25.71%
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 26.46 103.52 76.14 50.47 25.16 98.15 75.19 -50.12%
EPS 0.64 2.99 1.84 1.16 0.59 1.09 0.98 -24.70%
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 0.74 0.13 0.18 0.28 0.63 0.16 0.22 124.32%
P/EPS 30.65 4.39 7.70 12.32 26.74 14.37 16.53 50.87%
EY 3.26 22.79 12.99 8.11 3.74 6.96 6.05 -33.75%
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 0.89 0.13 0.18 0.27 0.57 0.16 0.20 170.29%
P/EPS 36.94 4.39 7.43 11.90 24.23 14.37 15.53 78.09%
EY 2.71 22.79 13.47 8.40 4.13 6.96 6.44 -43.81%
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