Highlights

[KKB] YoY Quarter Result on 2015-12-31 [#4]

Stock [KKB]: KKB ENGINEERING BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -17.76%    YoY -     -147.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 142,544 70,169 26,123 12,780 66,090 47,617 38,468 24.38%
  YoY % 103.14% 168.61% 104.41% -80.66% 38.79% 23.78% -
  Horiz. % 370.55% 182.41% 67.91% 33.22% 171.81% 123.78% 100.00%
PBT 13,129 10,297 -6,640 -2,354 13,054 4,716 8,157 8.25%
  YoY % 27.50% 255.08% -182.07% -118.03% 176.80% -42.18% -
  Horiz. % 160.95% 126.24% -81.40% -28.86% 160.03% 57.82% 100.00%
Tax -2,654 -4,101 2,328 -1,442 -3,313 -1,333 -373 38.67%
  YoY % 35.28% -276.16% 261.44% 56.47% -148.54% -257.37% -
  Horiz. % 711.53% 1,099.46% -624.13% 386.60% 888.20% 357.37% 100.00%
NP 10,475 6,196 -4,312 -3,796 9,741 3,383 7,784 5.07%
  YoY % 69.06% 243.69% -13.59% -138.97% 187.94% -56.54% -
  Horiz. % 134.57% 79.60% -55.40% -48.77% 125.14% 43.46% 100.00%
NP to SH 7,607 5,343 -4,063 -3,952 8,347 2,971 7,318 0.65%
  YoY % 42.37% 231.50% -2.81% -147.35% 180.95% -59.40% -
  Horiz. % 103.95% 73.01% -55.52% -54.00% 114.06% 40.60% 100.00%
Tax Rate 20.21 % 39.83 % - % - % 25.38 % 28.27 % 4.57 % 28.10%
  YoY % -49.26% 0.00% 0.00% 0.00% -10.22% 518.60% -
  Horiz. % 442.23% 871.55% 0.00% 0.00% 555.36% 618.60% 100.00%
Total Cost 132,069 63,973 30,435 16,576 56,349 44,234 30,684 27.53%
  YoY % 106.44% 110.20% 83.61% -70.58% 27.39% 44.16% -
  Horiz. % 430.42% 208.49% 99.19% 54.02% 183.64% 144.16% 100.00%
Net Worth 299,038 286,149 286,149 300,793 285,962 279,015 257,676 2.51%
  YoY % 4.50% 0.00% -4.87% 5.19% 2.49% 8.28% -
  Horiz. % 116.05% 111.05% 111.05% 116.73% 110.98% 108.28% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 10,311 5,155 - 10,283 10,304 12,917 12,883 -3.64%
  YoY % 100.00% 0.00% 0.00% -0.21% -20.22% 0.26% -
  Horiz. % 80.04% 40.02% 0.00% 79.82% 79.98% 100.26% 100.00%
Div Payout % 135.56 % 96.50 % - % - % 123.46 % 434.78 % 176.06 % -4.26%
  YoY % 40.48% 0.00% 0.00% 0.00% -71.60% 146.95% -
  Horiz. % 77.00% 54.81% 0.00% 0.00% 70.12% 246.95% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 299,038 286,149 286,149 300,793 285,962 279,015 257,676 2.51%
  YoY % 4.50% 0.00% -4.87% 5.19% 2.49% 8.28% -
  Horiz. % 116.05% 111.05% 111.05% 116.73% 110.98% 108.28% 100.00%
NOSH 257,792 257,792 257,792 257,088 257,623 258,347 257,676 0.01%
  YoY % 0.00% 0.00% 0.27% -0.21% -0.28% 0.26% -
  Horiz. % 100.04% 100.04% 100.04% 99.77% 99.98% 100.26% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.35 % 8.83 % -16.51 % -29.70 % 14.74 % 7.10 % 20.24 % -15.53%
  YoY % -16.76% 153.48% 44.41% -301.49% 107.61% -64.92% -
  Horiz. % 36.31% 43.63% -81.57% -146.74% 72.83% 35.08% 100.00%
ROE 2.54 % 1.87 % -1.42 % -1.31 % 2.92 % 1.06 % 2.84 % -1.84%
  YoY % 35.83% 231.69% -8.40% -144.86% 175.47% -62.68% -
  Horiz. % 89.44% 65.85% -50.00% -46.13% 102.82% 37.32% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 55.29 27.22 10.13 4.97 25.65 18.43 14.93 24.37%
  YoY % 103.12% 168.71% 103.82% -80.62% 39.18% 23.44% -
  Horiz. % 370.33% 182.32% 67.85% 33.29% 171.80% 123.44% 100.00%
EPS 2.95 2.07 -1.58 -1.53 3.24 1.15 2.84 0.64%
  YoY % 42.51% 231.01% -3.27% -147.22% 181.74% -59.51% -
  Horiz. % 103.87% 72.89% -55.63% -53.87% 114.08% 40.49% 100.00%
DPS 4.00 2.00 0.00 4.00 4.00 5.00 5.00 -3.65%
  YoY % 100.00% 0.00% 0.00% 0.00% -20.00% 0.00% -
  Horiz. % 80.00% 40.00% 0.00% 80.00% 80.00% 100.00% 100.00%
NAPS 1.1600 1.1100 1.1100 1.1700 1.1100 1.0800 1.0000 2.50%
  YoY % 4.50% 0.00% -5.13% 5.41% 2.78% 8.00% -
  Horiz. % 116.00% 111.00% 111.00% 117.00% 111.00% 108.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 257,792
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 55.29 27.22 10.13 4.96 25.64 18.47 14.92 24.39%
  YoY % 103.12% 168.71% 104.23% -80.66% 38.82% 23.79% -
  Horiz. % 370.58% 182.44% 67.90% 33.24% 171.85% 123.79% 100.00%
EPS 2.95 2.07 -1.58 -1.53 3.24 1.15 2.84 0.64%
  YoY % 42.51% 231.01% -3.27% -147.22% 181.74% -59.51% -
  Horiz. % 103.87% 72.89% -55.63% -53.87% 114.08% 40.49% 100.00%
DPS 4.00 2.00 0.00 3.99 4.00 5.01 5.00 -3.65%
  YoY % 100.00% 0.00% 0.00% -0.25% -20.16% 0.20% -
  Horiz. % 80.00% 40.00% 0.00% 79.80% 80.00% 100.20% 100.00%
NAPS 1.1600 1.1100 1.1100 1.1668 1.1093 1.0823 0.9996 2.51%
  YoY % 4.50% 0.00% -4.87% 5.18% 2.49% 8.27% -
  Horiz. % 116.05% 111.04% 111.04% 116.73% 110.97% 108.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.8750 0.9500 1.3300 1.6400 1.5000 2.6700 1.4400 -
P/RPS 1.58 3.49 13.12 32.99 5.85 14.49 9.65 -26.03%
  YoY % -54.73% -73.40% -60.23% 463.93% -59.63% 50.16% -
  Horiz. % 16.37% 36.17% 135.96% 341.87% 60.62% 150.16% 100.00%
P/EPS 29.65 45.84 -84.39 -106.69 46.30 232.17 50.70 -8.55%
  YoY % -35.32% 154.32% 20.90% -330.43% -80.06% 357.93% -
  Horiz. % 58.48% 90.41% -166.45% -210.43% 91.32% 457.93% 100.00%
EY 3.37 2.18 -1.19 -0.94 2.16 0.43 1.97 9.36%
  YoY % 54.59% 283.19% -26.60% -143.52% 402.33% -78.17% -
  Horiz. % 171.07% 110.66% -60.41% -47.72% 109.64% 21.83% 100.00%
DY 4.57 2.11 0.00 2.44 2.67 1.87 3.47 4.69%
  YoY % 116.59% 0.00% 0.00% -8.61% 42.78% -46.11% -
  Horiz. % 131.70% 60.81% 0.00% 70.32% 76.95% 53.89% 100.00%
P/NAPS 0.75 0.86 1.20 1.40 1.35 2.47 1.44 -10.30%
  YoY % -12.79% -28.33% -14.29% 3.70% -45.34% 71.53% -
  Horiz. % 52.08% 59.72% 83.33% 97.22% 93.75% 171.53% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 09/02/18 27/02/17 23/02/16 17/02/15 24/02/14 22/02/13 -
Price 1.2200 0.8800 1.3100 1.7700 1.2500 2.5500 1.5200 -
P/RPS 2.21 3.23 12.93 35.61 4.87 13.84 10.18 -22.47%
  YoY % -31.58% -75.02% -63.69% 631.21% -64.81% 35.95% -
  Horiz. % 21.71% 31.73% 127.01% 349.80% 47.84% 135.95% 100.00%
P/EPS 41.34 42.46 -83.12 -115.14 38.58 221.74 53.52 -4.21%
  YoY % -2.64% 151.08% 27.81% -398.44% -82.60% 314.31% -
  Horiz. % 77.24% 79.33% -155.31% -215.13% 72.09% 414.31% 100.00%
EY 2.42 2.36 -1.20 -0.87 2.59 0.45 1.87 4.39%
  YoY % 2.54% 296.67% -37.93% -133.59% 475.56% -75.94% -
  Horiz. % 129.41% 126.20% -64.17% -46.52% 138.50% 24.06% 100.00%
DY 3.28 2.27 0.00 2.26 3.20 1.96 3.29 -0.05%
  YoY % 44.49% 0.00% 0.00% -29.38% 63.27% -40.43% -
  Horiz. % 99.70% 69.00% 0.00% 68.69% 97.26% 59.57% 100.00%
P/NAPS 1.05 0.79 1.18 1.51 1.13 2.36 1.52 -5.98%
  YoY % 32.91% -33.05% -21.85% 33.63% -52.12% 55.26% -
  Horiz. % 69.08% 51.97% 77.63% 99.34% 74.34% 155.26% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

330  440  604  1104 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.26+0.005 
 FOCUS-PA 0.020.00 
 LKL 0.405+0.03 
 HIAPTEK 0.515+0.005 
 PA 0.55+0.04 
 DAYA 0.02+0.005 
 LIONIND 0.85-0.03 
 FOCUS 0.465-0.035 
 UCREST 0.26+0.005 
 DNEX 0.820.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
5. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
6. A hidden gem with huge upside This stock is going to the moon! >300% return
7. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
8. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
PARTNERS & BROKERS