[KTC] QoQ TTM 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- 26.27%
YoY- 123.39%
Quarter Report
Latest QR
Upcoming QR
KTC's Result
KTC's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 705,838 675,708 674,568 668,435 669,210 663,729 650,684 5.58%
PBT 29,737 22,412 19,246 17,244 13,721 10,734 8,807 125.56%
Tax -7,654 -7,752 -7,042 -6,211 -5,012 -4,914 -3,656 63.87%
NP 22,083 14,660 12,204 11,033 8,709 5,820 5,151 164.60%
-
NP to SH 20,162 13,131 10,611 9,425 7,464 4,824 4,440 174.98%
-
Tax Rate 25.74% 34.59% 36.59% 36.02% 36.53% 45.78% 41.51% -
Total Cost 683,755 661,048 662,364 657,402 660,501 657,909 645,533 3.92%
-
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% 2.17% 1.81% 1.65% 1.30% 0.88% 0.79% -
ROE 12.32% 9.17% 7.91% 7.40% 5.86% 3.79% 3.68% -
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 99.10 100.58 99.72 99.84 99.02 97.08 4.38%
EPS 2.96 1.93 1.58 1.41 1.11 0.72 0.66 172.70%
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 103.25 98.84 98.67 97.78 97.89 97.09 95.18 5.59%
EPS 2.95 1.92 1.55 1.38 1.09 0.71 0.65 174.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2394 0.2095 0.1962 0.1863 0.1863 0.1863 0.1765 22.60%
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 0.14 0.14 0.16 0.16 0.17 0.18 -19.55%
P/EPS 4.40 7.27 9.16 11.38 14.37 22.93 25.66 -69.23%
EY 22.75 13.76 10.91 8.79 6.96 4.36 3.90 225.09%
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 0.14 0.14 0.15 0.16 0.16 0.16 -12.96%
P/EPS 4.40 7.01 8.85 10.31 14.37 21.54 24.15 -67.96%
EY 22.75 14.26 11.30 9.70 6.96 4.64 4.14 212.37%
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