Kim Teck Cheong Consolidated Bhd
KLSE:KTC
Balance Sheet
Balance Sheet Decomposition
Kim Teck Cheong Consolidated Bhd
Kim Teck Cheong Consolidated Bhd
Balance Sheet
Kim Teck Cheong Consolidated Bhd
| Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
30
|
22
|
3
|
7
|
12
|
2
|
10
|
12
|
14
|
9
|
12
|
|
| Cash |
0
|
22
|
3
|
7
|
12
|
2
|
10
|
12
|
14
|
9
|
12
|
|
| Cash Equivalents |
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
59
|
95
|
118
|
125
|
141
|
136
|
103
|
112
|
99
|
135
|
140
|
|
| Accounts Receivables |
44
|
94
|
115
|
123
|
118
|
134
|
101
|
109
|
97
|
131
|
137
|
|
| Other Receivables |
15
|
1
|
3
|
2
|
23
|
1
|
2
|
4
|
3
|
5
|
2
|
|
| Inventory |
55
|
60
|
80
|
103
|
112
|
106
|
95
|
82
|
114
|
153
|
157
|
|
| Other Current Assets |
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
146
|
178
|
200
|
235
|
266
|
243
|
209
|
207
|
228
|
297
|
310
|
|
| PP&E Net |
60
|
60
|
72
|
72
|
96
|
100
|
98
|
111
|
115
|
117
|
200
|
|
| PP&E Gross |
60
|
0
|
0
|
0
|
96
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
8
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
4
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
4
|
|
| Total Assets |
211
N/A
|
244
+16%
|
279
+14%
|
313
+12%
|
368
+18%
|
350
-5%
|
313
-11%
|
323
+3%
|
347
+7%
|
418
+20%
|
514
+23%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
42
|
31
|
26
|
35
|
36
|
46
|
50
|
45
|
44
|
61
|
75
|
|
| Accrued Liabilities |
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
63
|
0
|
131
|
168
|
182
|
149
|
99
|
76
|
67
|
102
|
125
|
|
| Current Portion of Long-Term Debt |
2
|
102
|
3
|
3
|
2
|
4
|
4
|
4
|
5
|
5
|
6
|
|
| Other Current Liabilities |
14
|
0
|
0
|
1
|
4
|
1
|
1
|
1
|
3
|
2
|
2
|
|
| Total Current Liabilities |
121
|
133
|
160
|
207
|
227
|
200
|
154
|
126
|
119
|
170
|
207
|
|
| Long-Term Debt |
14
|
15
|
20
|
20
|
20
|
22
|
21
|
20
|
24
|
24
|
23
|
|
| Deferred Income Tax |
2
|
6
|
6
|
5
|
11
|
12
|
12
|
16
|
16
|
16
|
27
|
|
| Minority Interest |
1
|
1
|
3
|
4
|
4
|
4
|
6
|
8
|
12
|
14
|
14
|
|
| Total Liabilities |
138
N/A
|
155
+12%
|
189
+22%
|
237
+25%
|
261
+10%
|
237
-9%
|
193
-19%
|
170
-12%
|
171
+1%
|
225
+32%
|
271
+21%
|
|
| Equity | ||||||||||||
| Common Stock |
61
|
75
|
99
|
99
|
99
|
99
|
99
|
101
|
101
|
101
|
101
|
|
| Retained Earnings |
6
|
10
|
9
|
23
|
20
|
13
|
21
|
53
|
76
|
92
|
142
|
|
| Additional Paid In Capital |
18
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
73
N/A
|
90
+23%
|
90
+0%
|
76
-15%
|
107
+40%
|
112
+5%
|
120
+7%
|
154
+28%
|
177
+15%
|
193
+9%
|
243
+26%
|
|
| Total Liabilities & Equity |
211
N/A
|
244
+16%
|
279
+14%
|
313
+12%
|
368
+18%
|
350
-5%
|
313
-11%
|
323
+3%
|
347
+7%
|
418
+20%
|
514
+23%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
368
|
510
|
510
|
510
|
510
|
670
|
670
|
682
|
682
|
682
|
682
|
|
| Preferred Shares Outstanding |
0
|
24
|
24
|
24
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
|