[KTC] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[KTC] KIM TECK CHEONG CONSOLIDATED BERHAD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 11.57%
YoY- 91.53%
Quarter Report
Latest QR
Upcoming QR
KTC's Result
KTC's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 519,161 344,146 171,539 669,210 512,663 338,788 172,314 108.74%
PBT 20,091 12,827 6,644 13,721 11,361 7,263 3,121 246.44%
Tax -6,506 -4,206 -2,280 -5,012 -3,766 -2,176 -1,081 231.23%
NP 13,585 8,621 4,364 8,709 7,595 5,087 2,040 254.36%
-
NP to SH 12,396 7,891 4,011 7,464 6,690 4,705 2,050 232.27%
-
Tax Rate 32.38% 32.79% 34.32% 36.53% 33.15% 29.96% 34.64% -
Total Cost 505,576 335,525 167,175 660,501 505,068 333,701 170,274 106.71%
-
Net Worth 143,190 134,133 127,354 127,354 127,354 120,652 120,652 12.10%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 143,190 134,133 127,354 127,354 127,354 120,652 120,652 12.10%
NOSH 681,857 670,289 670,289 670,289 670,289 670,289 670,289 1.14%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.62% 2.51% 2.54% 1.30% 1.48% 1.50% 1.18% -
ROE 8.66% 5.88% 3.15% 5.86% 5.25% 3.90% 1.70% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 76.14 51.31 25.59 99.84 76.48 50.54 25.71 106.36%
EPS 1.84 1.18 0.60 1.11 1.00 0.70 0.31 228.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.19 0.19 0.19 0.18 0.18 10.83%
Adjusted Per Share Value based on latest NOSH - 670,289
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 76.14 50.47 25.16 98.15 75.19 49.69 25.27 108.75%
EPS 1.84 1.16 0.59 1.09 0.98 0.69 0.30 235.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.1967 0.1868 0.1868 0.1868 0.1769 0.1769 12.12%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.14 0.145 0.16 0.16 0.165 0.17 0.145 -
P/RPS 0.18 0.28 0.63 0.16 0.22 0.34 0.56 -53.10%
P/EPS 7.70 12.32 26.74 14.37 16.53 24.22 47.41 -70.26%
EY 12.99 8.11 3.74 6.96 6.05 4.13 2.11 236.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.84 0.84 0.87 0.94 0.81 -11.89%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 21/02/22 26/11/21 30/09/21 25/05/21 24/02/21 27/11/20 -
Price 0.135 0.14 0.145 0.16 0.155 0.16 0.145 -
P/RPS 0.18 0.27 0.57 0.16 0.20 0.32 0.56 -53.10%
P/EPS 7.43 11.90 24.23 14.37 15.53 22.79 47.41 -70.96%
EY 13.47 8.40 4.13 6.96 6.44 4.39 2.11 244.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.76 0.84 0.82 0.89 0.81 -14.54%

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