Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 Nov 25 | Q1 Sep 2025 | 1 | 30 Jun 2026 | 301.66 | 6.52 | 4.61 | 1.5% | 0.00 | 0.68 | 9.3% | 17.6% | 32.2% | 23.4% | ||||||||
| 29 Aug 25 | Q4 Jun 2025 | 4 | 30 Jun 2025 | 275.95 | 9.47 | 6.80 | 2.5% | 0.00 | 1.00 | 6.0% | 11.5% | 178.5% | 86.5% | ||||||||
| 20 May 25 | Q3 Mar 2025 | 3 | 30 Jun 2025 | 293.72 | 4.89 | 2.44 | 0.8% | 0.00 | 0.36 | 7.7% | 9.3% | 31.3% | 45.4% | ||||||||
| 26 Feb 25 | Q2 Dec 2024 | 2 | 30 Jun 2025 | 272.81 | 4.95 | 3.55 | 1.3% | 0.00 | 0.52 | 6.4% | 11.9% | 40.9% | 14.8% | ||||||||
| 25 Nov 24 | Q1 Sep 2024 | 1 | 30 Jun 2025 | 256.48 | 8.40 | 6.02 | 2.4% | 0.00 | 0.88 | 3.6% | 37.7% | 64.9% | 46.1% | ||||||||
| 29 Aug 24 | Q4 Jun 2024 | 4 | 30 Jun 2024 | 247.50 | 4.37 | 3.65 | 1.5% | 0.00 | 0.54 | 7.9% | 40.9% | 18.4% | 56.4% | ||||||||
| 27 May 24 | Q3 Mar 2024 | 3 | 30 Jun 2024 | 268.74 | 7.56 | 4.47 | 1.7% | 0.00 | 0.66 | 10.2% | 35.0% | 7.2% | 3.2% | ||||||||
| 23 Feb 24 | Q2 Dec 2023 | 2 | 30 Jun 2024 | 243.82 | 6.99 | 4.17 | 1.7% | 0.00 | 0.61 | 30.9% | 39.9% | 1.3% | 7.7% | ||||||||
| 23 Nov 23 | Q1 Sep 2023 | 1 | 30 Jun 2024 | 186.28 | 6.58 | 4.12 | 2.2% | 0.00 | 0.60 | 6.1% | 3.2% | 50.8% | 5.1% | ||||||||
| 28 Aug 23 | Q4 Jun 2023 | 4 | 30 Jun 2023 | 175.63 | 12.90 | 8.37 | 4.8% | 0.00 | 1.23 | 11.8% | 5.9% | 81.0% | 7.2% | ||||||||
| 29 May 23 | Q3 Mar 2023 | 3 | 30 Jun 2023 | 199.09 | 7.83 | 4.62 | 2.3% | 0.00 | 0.68 | 14.2% | 13.8% | 2.2% | 2.6% | ||||||||
| 20 Feb 23 | Q2 Dec 2022 | 2 | 30 Jun 2023 | 174.25 | 7.07 | 4.52 | 2.6% | 0.00 | 0.66 | 3.4% | 0.9% | 4.2% | 17.7% | ||||||||
| 22 Nov 22 | Q1 Sep 2022 | 1 | 30 Jun 2023 | 180.41 | 6.75 | 4.34 | 2.4% | 0.00 | 0.64 | 3.4% | 5.2% | 44.4% | 8.2% | ||||||||
| 29 Aug 22 | Q4 Jun 2022 | 4 | 30 Jun 2022 | 186.68 | 9.69 | 7.80 | 4.2% | 0.00 | 1.14 | 6.7% | 19.2% | 73.2% | 908.4% | ||||||||
| 23 May 22 | Q3 Mar 2022 | 3 | 30 Jun 2022 | 175.01 | 7.26 | 4.50 | 2.6% | 0.00 | 0.66 | 1.4% | 0.7% | 17.3% | 127.0% | ||||||||
| 21 Feb 22 | Q2 Dec 2021 | 2 | 30 Jun 2022 | 172.61 | 6.14 | 3.84 | 2.2% | 0.00 | 0.57 | 0.6% | 3.7% | 4.2% | 44.7% | ||||||||
| 26 Nov 21 | Q1 Sep 2021 | 1 | 30 Jun 2022 | 171.54 | 6.64 | 4.01 | 2.3% | 0.00 | 0.60 | 9.6% | 0.5% | 418.2% | 95.7% | ||||||||
| 30 Sep 21 | Q4 Jun 2021 | 4 | 30 Jun 2021 | 156.55 | 2.36 | 0.77 | 0.5% | 0.00 | 0.12 | 10.0% | 3.6% | 61.0% | 141.5% | ||||||||
| 25 May 21 | Q3 Mar 2021 | 3 | 30 Jun 2021 | 173.88 | 4.10 | 1.99 | 1.1% | 0.00 | 0.30 | 4.5% | 8.1% | 25.2% | 24.0% | ||||||||
| 24 Feb 21 | Q2 Dec 2020 | 2 | 30 Jun 2021 | 166.47 | 4.14 | 2.65 | 1.6% | 0.00 | 0.40 | 3.4% | 2.8% | 29.5% | 9.1% | ||||||||
| 27 Nov 20 | Q1 Sep 2020 | 1 | 30 Jun 2021 | 172.31 | 3.12 | 2.05 | 1.2% | 0.00 | 0.31 | 14.1% | 9.5% | 209.9% | 18.6% | ||||||||
| 28 Aug 20 | Q4 Jun 2020 | 4 | 30 Jun 2020 | 151.07 | -0.63 | -1.87 | -1.2% | 0.00 | -0.32 | 6.1% | 8.7% | 216.6% | 155.2% | ||||||||
| 05 Jun 20 | Q3 Mar 2020 | 3 | 30 Jun 2020 | 160.83 | 2.17 | 1.60 | 1.0% | 0.00 | 0.31 | 6.0% | 3.3% | 34.2% | 57.1% | ||||||||
| 24 Feb 20 | Q2 Dec 2019 | 2 | 30 Jun 2020 | 171.19 | 3.63 | 2.43 | 1.4% | 0.00 | 0.48 | 8.8% | 13.9% | 40.8% | 7.5% | ||||||||
| 29 Nov 19 | Q1 Sep 2019 | 1 | 30 Jun 2020 | 157.31 | 1.93 | 1.73 | 1.1% | 0.00 | 0.34 | 5.0% | 2.3% | 48.9% | 17.9% | ||||||||
| 30 Aug 19 | Q4 Jun 2019 | 4 | 30 Jun 2019 | 165.54 | 3.06 | 3.38 | 2.0% | 0.00 | 0.66 | 6.3% | 35.6% | 9.3% | 128.6% | ||||||||
| 27 May 19 | Q3 Mar 2019 | 3 | 30 Jun 2019 | 155.73 | 5.75 | 3.73 | 2.4% | 0.00 | 0.73 | 3.6% | 14.2% | 41.8% | 14.4% | ||||||||
| 27 Feb 19 | Q2 Dec 2018 | 2 | 30 Jun 2019 | 150.30 | 4.42 | 2.63 | 1.8% | 0.00 | 0.52 | 2.3% | 60.2% | 24.9% | 3657.1% | ||||||||
| 29 Nov 18 | Q1 Sep 2018 | 1 | 30 Jun 2019 | 153.79 | 3.67 | 2.10 | 1.4% | 0.00 | 0.41 | 26.0% | 44.3% | 117.8% | 1063.0% | ||||||||
| 22 Oct 18 | Q3 Mar 2018 | 3 | 30 Jun 2018 | 122.06 | -9.65 | -11.82 | -9.7% | 0.00 | -2.32 | 10.5% | 4.5% | 462.4% | 1405.5% | ||||||||
| 19 Oct 18 | Q4 Jun 2018 | 4 | 30 Jun 2018 | 136.39 | 5.39 | 3.26 | 2.4% | 0.00 | 0.71 | 45.4% | 25.9% | 4558.6% | 355.4% | ||||||||
| 28 Feb 18 | Q2 Dec 2017 | 2 | 30 Jun 2018 | 93.80 | -0.16 | 0.07 | 0.1% | 0.00 | 0.01 | 12.0% | 18.1% | 61.3% | 92.3% | ||||||||
| 28 Nov 17 | Q1 Sep 2017 | 1 | 30 Jun 2018 | 106.56 | 0.36 | 0.18 | 0.2% | 0.00 | 0.02 | 8.7% | 19.9% | 123.1% | 30.4% | ||||||||
| 30 Aug 17 | Q4 Jun 2017 | 4 | 30 Jun 2017 | 116.76 | 0.80 | -0.79 | -0.7% | 0.00 | -0.15 | 7.8% | 19.1% | 209.6% | 175.4% | ||||||||
| 26 May 17 | Q3 Mar 2017 | 3 | 30 Jun 2017 | 108.31 | 0.42 | 0.72 | 0.7% | 0.00 | 0.14 | 5.4% | 35.0% | 21.6% | 143.0% | ||||||||
| 27 Feb 17 | Q2 Dec 2016 | 2 | 30 Jun 2017 | 114.55 | 1.21 | 0.91 | 0.8% | 0.00 | 0.18 | 28.9% | 35.9% | 251.2% | 1027.2% | ||||||||
| 28 Nov 16 | Q1 Sep 2016 | 1 | 30 Jun 2017 | 88.87 | 0.34 | 0.26 | 0.3% | 0.00 | 0.05 | 9.3% | 13.0% | 75.0% | 89.5% | ||||||||
| 30 Aug 16 | Q4 Jun 2016 | 4 | 30 Jun 2016 | 98.02 | 1.81 | 1.04 | 1.1% | 0.00 | 0.20 | 22.2% | 162.5% | ||||||||||
| 24 May 16 | Q3 Mar 2016 | 3 | 30 Jun 2016 | 80.23 | -2.05 | -1.67 | -2.1% | 0.00 | -0.33 | 4.8% | 2155.6% | ||||||||||
| 16 Feb 16 | Q2 Dec 2015 | 2 | 30 Jun 2016 | 84.27 | 0.45 | 0.08 | 0.1% | 0.00 | 0.02 | 7.1% | 96.7% | ||||||||||
| 23 Nov 15 | Q1 Sep 2015 | 1 | 30 Jun 2016 | 78.65 | 3.05 | 2.48 | 3.1% | 0.00 | 0.67 |
| EPS | 2.55 sen |
| Trailing PE (Sector Median: 15.2) | 6.4 |
| PEG | 6.4 |
| Altman Z | 2.9 |
| Beaver | -0.096 |
| Current Ratio | 1.71 |
| Debt-Equity (DE) Ratio | 1.06 |
| FCF Yield | -22.91 % |
| Revenue QoQ | 9.32 % |
| Revenue YoY | 17.61% |
| Profit QoQ | -32.23 % |
| Profit YoY | -23.37 % |
| Profit Margin (Sector Median: 2.5) | 1.52 % |
| ROE (ROIC: 5.91) | 7.05 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 15.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 2.5) | |
| ROE (ROIC: 6.68) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.38 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 5.39 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 15.1 |
| Expected Revenue (M) | 2068.17 |
| Expected Growth (%) | 21.0 |
No transaction in the last 2 months.
Market Cap: 112 M.
Market Cap Class: Micro caps
Number of Shares: 681 M.
Adjusted Float: 30.3%.
Stock highly correlated with
OPPSTAR (91%)
MKLAND (89%)
SENHENG (89%)
EPMB (88%)
Kim Teck Cheong Consolidated Bhd. is one of the largest Consumer Package Goods (CPG) distributors in East Malaysia with 6419 sales and distribution points covering over 80 districts. KTC's core business focuses on providing market access and coverage of CPG including F&B; products, personal care products, household products, baby care products, OTC drugs and health supplements.
Sectors: Trading & Services, Penny Stocks, Consumer Products, Consumer Services, Consumer Products & Services
Code: 0180
Website: http://kimteckcheong.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 17-Oct-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Kim Teck Cheong Holdings Sdn Bhd | 69.7% | 78.42 |
| Yeoh Yew Choo | 4.24% | 4.77 |
| Wong Yoke Fong @ Wong Nyok Fing | 0.98% | 1.11 |
| Gan Cheong Poon | 0.73% | 0.82 |
| Loh Wan Xian | 0.73% | 0.82 |
| Ernest Lai Heng Wei | 0.6% | 0.67 |
| Victoria Joy Thambyraja | 0.44% | 0.49 |
| Yap Cheng Chon | 0.42% | 0.47 |
| Tan Kim Seng | 0.41% | 0.46 |
| Ng Choon Chuan | 0.3% | 0.34 |
| OCBC Securities Pte. Ltd. | 0.29% | 0.33 |
| Phang Kooi Chin | 0.25% | 0.28 |
| Low Kam Fatt | 0.23% | 0.26 |
| Chee Siew Fong | 0.23% | 0.26 |
| Ooi Chuang Lian | 0.19% | 0.21 |
| Lim Beoy Kee | 0.18% | 0.2 |
| Acadian Emerging Markets Micro-Cap Equity Master Fund | 0.17% | 0.19 |
| Wong Chian Yong | 0.17% | 0.19 |
| Loh Shin Yeah | 0.15% | 0.17 |
| Chan Kok San | 0.15% | 0.16 |
| Sumana Soh Chien Shir | 0.15% | 0.16 |
| Ensign Peak Advisors Inc | 0.14% | 0.16 |
| Ong Chee Kean | 0.14% | 0.16 |
| Phang Mah Thiang | 0.14% | 0.15 |
| Kow Beh @ Kow Kian | 0.13% | 0.15 |
| Ng Lay Ping | 0.13% | 0.15 |
| Lee Wan Hooi | 0.12% | 0.14 |
| Wong Xun Kuan | 0.12% | 0.14 |
| Goh Sau Chong | 0.12% | 0.14 |
| Datuk Lau Koh Sing @ Lau Kok Sing | 0.11% | 0.13 |