[KTC] QoQ Quarter Result on 31-Dec-2020 [#2]

Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 29.51%
YoY- 9.08%
Quarter Report
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 171,539 156,547 173,875 166,474 172,314 151,066 160,830 4.38%
PBT 6,644 2,360 4,098 4,142 3,121 -627 2,171 110.64%
Tax -2,280 -1,246 -1,590 -1,095 -1,081 -1,148 -332 260.87%
NP 4,364 1,114 2,508 3,047 2,040 -1,775 1,839 77.81%
-
NP to SH 4,011 774 1,985 2,655 2,050 -1,866 1,601 84.35%
-
Tax Rate 34.32% 52.80% 38.80% 26.44% 34.64% - 15.29% -
Total Cost 167,175 155,433 171,367 163,427 170,274 152,841 158,991 3.39%
-
Net Worth 127,354 127,354 127,354 120,652 120,652 99,301 117,363 5.59%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 127,354 127,354 127,354 120,652 120,652 99,301 117,363 5.59%
NOSH 670,289 670,289 670,289 670,289 670,289 670,289 510,277 19.92%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.54% 0.71% 1.44% 1.83% 1.18% -1.17% 1.14% -
ROE 3.15% 0.61% 1.56% 2.20% 1.70% -1.88% 1.36% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 25.59 23.36 25.94 24.84 25.71 25.86 31.52 -12.96%
EPS 0.60 0.12 0.30 0.40 0.31 -0.32 0.31 55.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.18 0.17 0.23 -11.94%
Adjusted Per Share Value based on latest NOSH - 670,289
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 25.16 22.96 25.50 24.41 25.27 22.16 23.59 4.38%
EPS 0.59 0.11 0.29 0.39 0.30 -0.27 0.23 87.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1868 0.1868 0.1868 0.1769 0.1769 0.1456 0.1721 5.61%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.16 0.16 0.165 0.17 0.145 0.195 0.145 -
P/RPS 0.63 0.69 0.64 0.68 0.56 0.75 0.46 23.30%
P/EPS 26.74 138.56 55.72 42.92 47.41 -61.04 46.21 -30.53%
EY 3.74 0.72 1.79 2.33 2.11 -1.64 2.16 44.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.84 0.87 0.94 0.81 1.15 0.63 21.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 30/09/21 25/05/21 24/02/21 27/11/20 28/08/20 05/06/20 -
Price 0.145 0.16 0.155 0.16 0.145 0.18 0.20 -
P/RPS 0.57 0.69 0.60 0.64 0.56 0.70 0.63 -6.44%
P/EPS 24.23 138.56 52.34 40.39 47.41 -56.35 63.74 -47.49%
EY 4.13 0.72 1.91 2.48 2.11 -1.77 1.57 90.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.84 0.82 0.89 0.81 1.06 0.87 -8.61%

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