Highlights

[KTC] QoQ TTM Result on 2020-06-30 [#4]

Stock [KTC]: KIM TECK CHEONG CONSOLIDATED BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     -57.38%    YoY -     -67.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 655,403 640,401 654,872 649,771 628,880 625,358 596,212 6.50%
  QoQ % 2.34% -2.21% 0.79% 3.32% 0.56% 4.89% -
  Horiz. % 109.93% 107.41% 109.84% 108.98% 105.48% 104.89% 100.00%
PBT 8,297 7,107 10,798 14,380 15,167 16,902 19,233 -42.82%
  QoQ % 16.74% -34.18% -24.91% -5.19% -10.27% -12.12% -
  Horiz. % 43.14% 36.95% 56.14% 74.77% 78.86% 87.88% 100.00%
Tax -3,542 -2,925 -1,280 -2,636 -2,718 -3,619 -5,123 -21.76%
  QoQ % -21.09% -128.52% 51.44% 3.02% 24.90% 29.36% -
  Horiz. % 69.14% 57.10% 24.99% 51.45% 53.05% 70.64% 100.00%
NP 4,755 4,182 9,518 11,744 12,449 13,283 14,110 -51.48%
  QoQ % 13.70% -56.06% -18.95% -5.66% -6.28% -5.86% -
  Horiz. % 33.70% 29.64% 67.46% 83.23% 88.23% 94.14% 100.00%
NP to SH 4,219 3,898 9,146 11,275 11,471 11,847 11,726 -49.32%
  QoQ % 8.23% -57.38% -18.88% -1.71% -3.17% 1.03% -
  Horiz. % 35.98% 33.24% 78.00% 96.15% 97.83% 101.03% 100.00%
Tax Rate 42.69 % 41.16 % 11.85 % 18.33 % 17.92 % 21.41 % 26.64 % 36.82%
  QoQ % 3.72% 247.34% -35.35% 2.29% -16.30% -19.63% -
  Horiz. % 160.25% 154.50% 44.48% 68.81% 67.27% 80.37% 100.00%
Total Cost 650,648 636,219 645,354 638,027 616,431 612,075 582,102 7.68%
  QoQ % 2.27% -1.42% 1.15% 3.50% 0.71% 5.15% -
  Horiz. % 111.78% 109.30% 110.87% 109.61% 105.90% 105.15% 100.00%
Net Worth 120,652 99,301 117,363 112,260 112,260 107,158 107,158 8.20%
  QoQ % 21.50% -15.39% 4.55% 0.00% 4.76% 0.00% -
  Horiz. % 112.59% 92.67% 109.52% 104.76% 104.76% 100.00% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 120,652 99,301 117,363 112,260 112,260 107,158 107,158 8.20%
  QoQ % 21.50% -15.39% 4.55% 0.00% 4.76% 0.00% -
  Horiz. % 112.59% 92.67% 109.52% 104.76% 104.76% 100.00% 100.00%
NOSH 670,289 584,129 510,277 510,277 510,277 510,277 510,277 19.88%
  QoQ % 14.75% 14.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.36% 114.47% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.73 % 0.65 % 1.45 % 1.81 % 1.98 % 2.12 % 2.37 % -54.29%
  QoQ % 12.31% -55.17% -19.89% -8.59% -6.60% -10.55% -
  Horiz. % 30.80% 27.43% 61.18% 76.37% 83.54% 89.45% 100.00%
ROE 3.50 % 3.93 % 7.79 % 10.04 % 10.22 % 11.06 % 10.94 % -53.13%
  QoQ % -10.94% -49.55% -22.41% -1.76% -7.59% 1.10% -
  Horiz. % 31.99% 35.92% 71.21% 91.77% 93.42% 101.10% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 97.78 109.63 128.34 127.34 123.24 122.55 116.84 -11.17%
  QoQ % -10.81% -14.58% 0.79% 3.33% 0.56% 4.89% -
  Horiz. % 83.69% 93.83% 109.84% 108.99% 105.48% 104.89% 100.00%
EPS 0.63 0.67 1.79 2.21 2.25 2.32 2.30 -57.72%
  QoQ % -5.97% -62.57% -19.00% -1.78% -3.02% 0.87% -
  Horiz. % 27.39% 29.13% 77.83% 96.09% 97.83% 100.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1800 0.1700 0.2300 0.2200 0.2200 0.2100 0.2100 -9.74%
  QoQ % 5.88% -26.09% 4.55% 0.00% 4.76% 0.00% -
  Horiz. % 85.71% 80.95% 109.52% 104.76% 104.76% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 670,289
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 97.78 95.54 97.70 96.94 93.82 93.30 88.95 6.49%
  QoQ % 2.34% -2.21% 0.78% 3.33% 0.56% 4.89% -
  Horiz. % 109.93% 107.41% 109.84% 108.98% 105.47% 104.89% 100.00%
EPS 0.63 0.58 1.36 1.68 1.71 1.77 1.75 -49.30%
  QoQ % 8.62% -57.35% -19.05% -1.75% -3.39% 1.14% -
  Horiz. % 36.00% 33.14% 77.71% 96.00% 97.71% 101.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1800 0.1481 0.1751 0.1675 0.1675 0.1599 0.1599 8.19%
  QoQ % 21.54% -15.42% 4.54% 0.00% 4.75% 0.00% -
  Horiz. % 112.57% 92.62% 109.51% 104.75% 104.75% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.1450 0.1950 0.1450 0.1450 0.1450 0.1550 0.1750 -
P/RPS 0.15 0.18 0.11 0.11 0.12 0.13 0.15 -
  QoQ % -16.67% 63.64% 0.00% -8.33% -7.69% -13.33% -
  Horiz. % 100.00% 120.00% 73.33% 73.33% 80.00% 86.67% 100.00%
P/EPS 23.04 29.22 8.09 6.56 6.45 6.68 7.62 108.68%
  QoQ % -21.15% 261.19% 23.32% 1.71% -3.44% -12.34% -
  Horiz. % 302.36% 383.46% 106.17% 86.09% 84.65% 87.66% 100.00%
EY 4.34 3.42 12.36 15.24 15.50 14.98 13.13 -52.10%
  QoQ % 26.90% -72.33% -18.90% -1.68% 3.47% 14.09% -
  Horiz. % 33.05% 26.05% 94.14% 116.07% 118.05% 114.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.81 1.15 0.63 0.66 0.66 0.74 0.83 -1.61%
  QoQ % -29.57% 82.54% -4.55% 0.00% -10.81% -10.84% -
  Horiz. % 97.59% 138.55% 75.90% 79.52% 79.52% 89.16% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 05/06/20 24/02/20 29/11/19 30/08/19 27/05/19 -
Price 0.1450 0.1800 0.2000 0.1900 0.1600 0.1700 0.1850 -
P/RPS 0.15 0.16 0.16 0.15 0.13 0.14 0.16 -4.20%
  QoQ % -6.25% 0.00% 6.67% 15.38% -7.14% -12.50% -
  Horiz. % 93.75% 100.00% 100.00% 93.75% 81.25% 87.50% 100.00%
P/EPS 23.04 26.97 11.16 8.60 7.12 7.32 8.05 101.20%
  QoQ % -14.57% 141.67% 29.77% 20.79% -2.73% -9.07% -
  Horiz. % 286.21% 335.03% 138.63% 106.83% 88.45% 90.93% 100.00%
EY 4.34 3.71 8.96 11.63 14.05 13.66 12.42 -50.29%
  QoQ % 16.98% -58.59% -22.96% -17.22% 2.86% 9.98% -
  Horiz. % 34.94% 29.87% 72.14% 93.64% 113.12% 109.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.81 1.06 0.87 0.86 0.73 0.81 0.88 -5.36%
  QoQ % -23.58% 21.84% 1.16% 17.81% -9.88% -7.95% -
  Horiz. % 92.05% 120.45% 98.86% 97.73% 82.95% 92.05% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS