[KTC] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[KTC] KIM TECK CHEONG CONSOLIDATED BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -44.16%
YoY- -17.86%
Quarter Report
Latest QR
Upcoming QR
KTC's Result
KTC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 721,656 686,156 689,256 629,248 615,160 426,220 355,464 12.52%
PBT 27,004 26,576 12,484 7,724 14,664 1,440 1,372 64.27%
Tax -6,968 -9,120 -4,324 -1,856 -5,460 -704 -332 66.04%
NP 20,036 17,456 8,160 5,868 9,204 736 1,040 63.69%
-
NP to SH 17,352 16,044 8,200 6,916 8,420 724 1,040 59.81%
-
Tax Rate 25.80% 34.32% 34.64% 24.03% 37.23% 48.89% 24.20% -
Total Cost 701,620 668,700 681,096 623,380 605,956 425,484 354,424 12.04%
-
Net Worth 163,645 127,354 120,652 112,260 81,644 91,849 91,849 10.09%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 163,645 127,354 120,652 112,260 81,644 91,849 91,849 10.09%
NOSH 681,857 670,289 670,289 510,277 510,277 510,277 510,277 4.94%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 2.78% 2.54% 1.18% 0.93% 1.50% 0.17% 0.29% -
ROE 10.60% 12.60% 6.80% 6.16% 10.31% 0.79% 1.13% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 105.84 102.37 102.83 123.31 120.55 83.53 69.66 7.21%
EPS 2.56 2.40 1.24 1.36 1.64 0.08 0.20 52.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.19 0.18 0.22 0.16 0.18 0.18 4.90%
Adjusted Per Share Value based on latest NOSH - 510,277
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 105.84 100.63 101.08 92.28 90.22 62.51 52.13 12.52%
EPS 2.56 2.35 1.20 1.01 1.23 0.11 0.15 60.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.1868 0.1769 0.1646 0.1197 0.1347 0.1347 10.10%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.195 0.16 0.145 0.145 0.19 0.21 0.30 -
P/RPS 0.18 0.16 0.14 0.12 0.16 0.25 0.43 -13.50%
P/EPS 7.66 6.68 11.85 10.70 11.51 148.01 147.20 -38.88%
EY 13.05 14.96 8.44 9.35 8.68 0.68 0.68 63.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 0.81 0.66 1.19 1.17 1.67 -11.35%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 26/11/21 27/11/20 29/11/19 29/11/18 28/11/17 28/11/16 -
Price 0.235 0.145 0.145 0.16 0.165 0.19 0.27 -
P/RPS 0.22 0.14 0.14 0.13 0.14 0.23 0.39 -9.09%
P/EPS 9.23 6.06 11.85 11.81 10.00 133.91 132.48 -35.84%
EY 10.83 16.51 8.44 8.47 10.00 0.75 0.75 56.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.76 0.81 0.73 1.03 1.06 1.50 -6.84%

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