XSESXCF
Market cap7mUSD
Dec 16, Last price
0.06SGD
1Q
-31.11%
Name
KTMG Ltd
Chart & Performance
Profile
KTMG Limited, an investment holding company, operates as an integrated textile and apparel manufacturer in Malaysia, United States, the United Kingdom, Canada, European Union, and internationally. The company engages in the contract manufacturing of athleisure wear, casual wear, loungewear, and pyjamas for retailers. It is also involved in the knitting, dyeing, finishing, and printing of fabrics. In addition, the company holds properties. KTMG Limited was founded in 1988 and is headquartered in Batu Pahat, Malaysia.
Valuation
Title SGD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 88,720 -16.53% | 106,294 8.65% | 97,835 37.81% | |||||||
Cost of revenue | 90,483 | 101,401 | 94,240 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (1,763) | 4,893 | 3,595 | |||||||
NOPBT Margin | 4.60% | 3.67% | ||||||||
Operating Taxes | 169 | 873 | 1,085 | |||||||
Tax Rate | 17.84% | 30.18% | ||||||||
NOPAT | (1,932) | 4,020 | 2,510 | |||||||
Net income | (1,969) -156.84% | 3,464 63.94% | 2,113 -31.82% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 16,571 | 12,484 | 21,760 | |||||||
Long-term debt | 1,812 | 3,441 | 5,707 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | 10,557 | 9,611 | 23,228 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,136 | 15,381 | (1,030) | |||||||
CAPEX | (875) | (599) | (2,622) | |||||||
Cash from investing activities | (795) | (509) | (2,619) | |||||||
Cash from financing activities | 2,597 | (12,554) | 2,743 | |||||||
FCF | 12,599 | 14,959 | (5,183) | |||||||
Balance | ||||||||||
Cash | 7,826 | 6,314 | 4,239 | |||||||
Long term investments | ||||||||||
Excess cash | 3,390 | 999 | ||||||||
Stockholders' equity | 19,637 | 43,529 | 40,538 | |||||||
Invested Capital | 33,606 | 35,753 | 45,716 | |||||||
ROIC | 9.87% | 6.08% | ||||||||
ROCE | 13.31% | 7.86% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 169,682 | 169,682 | 169,682 | |||||||
Price | 0.15 -24.24% | 0.20 1.54% | 0.20 | |||||||
Market cap | 25,452 -24.24% | 33,597 1.54% | 33,088 | |||||||
EV | 36,062 | 43,891 | 56,333 | |||||||
EBITDA | 190 | 7,068 | 5,786 | |||||||
EV/EBITDA | 189.80 | 6.21 | 9.74 | |||||||
Interest | 1,136 | 937 | 714 | |||||||
Interest/NOPBT | 19.15% | 19.86% |