[KTC] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[KTC] KIM TECK CHEONG CONSOLIDATED BERHAD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -1.71%
YoY- 395.0%
Quarter Report
Latest QR
Upcoming QR
KTC's Result
KTC's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 716,361 674,568 650,684 649,771 562,548 425,428 381,663 11.05%
PBT 30,769 19,246 8,807 14,380 3,834 1,425 1,316 69.05%
Tax -6,942 -7,042 -3,656 -2,636 -5,179 -1,089 -691 46.86%
NP 23,827 12,204 5,151 11,744 -1,345 336 625 83.40%
-
NP to SH 21,168 10,611 4,440 11,275 -3,822 182 549 83.75%
-
Tax Rate 22.56% 36.59% 41.51% 18.33% 135.08% 76.42% 52.51% -
Total Cost 692,534 662,364 645,533 638,027 563,893 425,092 381,038 10.46%
-
Net Worth 170,464 134,133 120,652 112,260 107,158 91,849 91,849 10.85%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 170,464 134,133 120,652 112,260 107,158 91,849 91,849 10.85%
NOSH 681,857 670,289 670,289 510,277 510,277 510,277 510,277 4.94%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.33% 1.81% 0.79% 1.81% -0.24% 0.08% 0.16% -
ROE 12.42% 7.91% 3.68% 10.04% -3.57% 0.20% 0.60% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 105.06 100.58 97.08 127.34 110.24 83.37 74.80 5.82%
EPS 3.10 1.58 0.66 2.21 -0.75 0.04 0.11 74.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.20 0.18 0.22 0.21 0.18 0.18 5.62%
Adjusted Per Share Value based on latest NOSH - 510,277
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 105.06 98.93 95.43 95.29 82.50 62.39 55.97 11.06%
EPS 3.10 1.56 0.65 1.65 -0.56 0.03 0.08 83.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.1967 0.1769 0.1646 0.1572 0.1347 0.1347 10.85%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.20 0.145 0.17 0.145 0.145 0.18 0.24 -
P/RPS 0.19 0.14 0.18 0.11 0.13 0.22 0.32 -8.31%
P/EPS 6.44 9.16 25.66 6.56 -19.36 504.67 223.07 -44.59%
EY 15.52 10.91 3.90 15.24 -5.17 0.20 0.45 80.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.94 0.66 0.69 1.00 1.33 -8.11%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 20/02/23 21/02/22 24/02/21 24/02/20 27/02/19 28/02/18 27/02/17 -
Price 0.25 0.14 0.16 0.19 0.19 0.17 0.26 -
P/RPS 0.24 0.14 0.16 0.15 0.17 0.20 0.35 -6.09%
P/EPS 8.05 8.85 24.15 8.60 -25.37 476.63 241.66 -43.26%
EY 12.42 11.30 4.14 11.63 -3.94 0.21 0.41 76.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.70 0.89 0.86 0.90 0.94 1.44 -5.89%

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