[KTC] QoQ TTM 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- 12.58%
YoY- 138.99%
Quarter Report
Latest QR
Upcoming QR
KTC's Result
KTC's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 714,713 705,838 675,708 674,568 668,435 669,210 663,729 5.05%
PBT 29,844 29,737 22,412 19,246 17,244 13,721 10,734 97.60%
Tax -7,116 -7,654 -7,752 -7,042 -6,211 -5,012 -4,914 27.96%
NP 22,728 22,083 14,660 12,204 11,033 8,709 5,820 147.77%
-
NP to SH 20,489 20,162 13,131 10,611 9,425 7,464 4,824 162.03%
-
Tax Rate 23.84% 25.74% 34.59% 36.59% 36.02% 36.53% 45.78% -
Total Cost 691,985 683,755 661,048 662,364 657,402 660,501 657,909 3.42%
-
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 3.18% 3.13% 2.17% 1.81% 1.65% 1.30% 0.88% -
ROE 12.52% 12.32% 9.17% 7.91% 7.40% 5.86% 3.79% -
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 104.82 103.52 99.10 100.58 99.72 99.84 99.02 3.86%
EPS 3.00 2.96 1.93 1.58 1.41 1.11 0.72 158.71%
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 104.55 103.25 98.84 98.67 97.78 97.89 97.09 5.05%
EPS 3.00 2.95 1.92 1.55 1.38 1.09 0.71 161.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2394 0.2394 0.2095 0.1962 0.1863 0.1863 0.1863 18.17%
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 0.19 0.13 0.14 0.14 0.16 0.16 0.17 7.68%
P/EPS 6.49 4.40 7.27 9.16 11.38 14.37 22.93 -56.85%
EY 15.41 22.75 13.76 10.91 8.79 6.96 4.36 131.85%
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 0.14 0.14 0.15 0.16 0.16 23.62%
P/EPS 7.82 4.40 7.01 8.85 10.31 14.37 21.54 -49.07%
EY 12.79 22.75 14.26 11.30 9.70 6.96 4.64 96.47%
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