[KITACON] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[KITACON] KUMPULAN KITACON BERHAD
Announcement Date
21-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -3.35%
YoY- 295.69%
Quarter Report
Latest QR
Upcoming QR
KITACON's Result
KITACON's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 900,595 844,504 780,875 709,357 606,311 414,569 253,028 133.29%
PBT 54,310 49,520 48,073 45,236 47,293 33,207 19,220 99.99%
Tax -13,656 -12,431 -11,705 -11,488 -12,375 -8,970 -5,611 81.03%
NP 40,654 37,089 36,368 33,748 34,918 24,237 13,609 107.55%
-
NP to SH 40,654 37,089 36,368 33,748 34,918 24,237 13,609 107.55%
-
Tax Rate 25.14% 25.10% 24.35% 25.40% 26.17% 27.01% 29.19% -
Total Cost 859,941 807,415 744,507 675,609 571,393 390,332 239,419 134.71%
-
Net Worth 314,999 305,000 294,999 289,999 280,000 275,000 215,000 29.02%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 10,000 5,000 10,000 5,000 5,000 5,000 - -
Div Payout % 24.60% 13.48% 27.50% 14.82% 14.32% 20.63% - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 314,999 305,000 294,999 289,999 280,000 275,000 215,000 29.02%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 4.51% 4.39% 4.66% 4.76% 5.76% 5.85% 5.38% -
ROE 12.91% 12.16% 12.33% 11.64% 12.47% 8.81% 6.33% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 180.12 168.90 156.18 141.87 121.26 82.91 50.61 133.28%
EPS 8.13 7.42 7.27 6.75 6.98 4.85 2.72 107.63%
DPS 2.00 1.00 2.00 1.00 1.00 1.00 0.00 -
NAPS 0.63 0.61 0.59 0.58 0.56 0.55 0.43 29.02%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 180.12 168.90 156.18 141.87 121.26 82.91 50.61 133.28%
EPS 8.13 7.42 7.27 6.75 6.98 4.85 2.72 107.63%
DPS 2.00 1.00 2.00 1.00 1.00 1.00 0.00 -
NAPS 0.63 0.61 0.59 0.58 0.56 0.55 0.43 29.02%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 - -
Price 0.705 0.65 0.65 0.66 0.605 0.635 0.00 -
P/RPS 0.39 0.38 0.42 0.47 0.50 0.77 0.00 -
P/EPS 8.67 8.76 8.94 9.78 8.66 13.10 0.00 -
EY 11.53 11.41 11.19 10.23 11.54 7.63 0.00 -
DY 2.84 1.54 3.08 1.52 1.65 1.57 0.00 -
P/NAPS 1.12 1.07 1.10 1.14 1.08 1.15 0.00 -
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 28/05/24 28/02/24 21/11/23 22/08/23 - - -
Price 0.725 0.655 0.60 0.68 0.66 0.00 0.00 -
P/RPS 0.40 0.39 0.38 0.48 0.54 0.00 0.00 -
P/EPS 8.92 8.83 8.25 10.07 9.45 0.00 0.00 -
EY 11.21 11.32 12.12 9.93 10.58 0.00 0.00 -
DY 2.76 1.53 3.33 1.47 1.52 0.00 0.00 -
P/NAPS 1.15 1.07 1.02 1.17 1.18 0.00 0.00 -

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