[KTC] YoY Annualized Quarter 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- 114.95%
YoY- 95.66%
Quarter Report
Latest QR
Upcoming QR
KTC's Result
KTC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,025,936 745,112 721,656 686,156 689,256 629,248 615,160 8.89%
PBT 33,596 26,328 27,004 26,576 12,484 7,724 14,664 14.80%
Tax -8,716 -7,924 -6,968 -9,120 -4,324 -1,856 -5,460 8.09%
NP 24,880 18,404 20,036 17,456 8,160 5,868 9,204 18.00%
-
NP to SH 24,064 16,472 17,352 16,044 8,200 6,916 8,420 19.10%
-
Tax Rate 25.94% 30.10% 25.80% 34.32% 34.64% 24.03% 37.23% -
Total Cost 1,001,056 726,708 701,620 668,700 681,096 623,380 605,956 8.71%
-
Net Worth 211,927 190,920 163,645 127,354 120,652 112,260 81,644 17.21%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 211,927 190,920 163,645 127,354 120,652 112,260 81,644 17.21%
NOSH 683,636 681,857 681,857 670,289 670,289 510,277 510,277 4.99%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 2.43% 2.47% 2.78% 2.54% 1.18% 0.93% 1.50% -
ROE 11.35% 8.63% 10.60% 12.60% 6.80% 6.16% 10.31% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 150.07 109.28 105.84 102.37 102.83 123.31 120.55 3.71%
EPS 3.52 2.40 2.56 2.40 1.24 1.36 1.64 13.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.28 0.24 0.19 0.18 0.22 0.16 11.64%
Adjusted Per Share Value based on latest NOSH - 670,289
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 150.07 108.99 105.56 100.37 100.82 92.04 89.98 8.89%
EPS 3.52 2.41 2.54 2.35 1.20 1.01 1.23 19.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.2793 0.2394 0.1863 0.1765 0.1642 0.1194 17.21%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.21 0.25 0.195 0.16 0.145 0.145 0.19 -
P/RPS 0.14 0.23 0.18 0.16 0.14 0.12 0.16 -2.19%
P/EPS 5.97 10.35 7.66 6.68 11.85 10.70 11.51 -10.35%
EY 16.76 9.66 13.05 14.96 8.44 9.35 8.68 11.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.89 0.81 0.84 0.81 0.66 1.19 -8.89%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 23/11/23 22/11/22 26/11/21 27/11/20 29/11/19 29/11/18 -
Price 0.19 0.265 0.235 0.145 0.145 0.16 0.165 -
P/RPS 0.13 0.24 0.22 0.14 0.14 0.13 0.14 -1.22%
P/EPS 5.40 10.97 9.23 6.06 11.85 11.81 10.00 -9.75%
EY 18.53 9.12 10.83 16.51 8.44 8.47 10.00 10.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.95 0.98 0.76 0.81 0.73 1.03 -8.35%

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