[KKB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.61%
YoY- 104.47%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 170,472 228,880 241,684 248,742 257,128 166,709 170,989 -0.20%
PBT 21,520 47,112 56,529 65,154 63,216 26,917 25,013 -9.54%
Tax -5,728 -12,155 -14,432 -16,218 -15,552 -5,048 -6,233 -5.48%
NP 15,792 34,957 42,097 48,936 47,664 21,869 18,780 -10.91%
-
NP to SH 15,188 33,458 40,649 46,700 45,512 20,494 17,568 -9.25%
-
Tax Rate 26.62% 25.80% 25.53% 24.89% 24.60% 18.75% 24.92% -
Total Cost 154,680 193,923 199,586 199,806 209,464 144,840 152,209 1.08%
-
Net Worth 281,546 278,387 280,903 273,189 270,904 257,786 252,690 7.48%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 19,332 8,590 - - 12,889 - -
Div Payout % - 57.78% 21.13% - - 62.89% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 281,546 278,387 280,903 273,189 270,904 257,786 252,690 7.48%
NOSH 258,299 257,765 257,709 257,726 258,004 257,786 257,847 0.11%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.26% 15.27% 17.42% 19.67% 18.54% 13.12% 10.98% -
ROE 5.39% 12.02% 14.47% 17.09% 16.80% 7.95% 6.95% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 66.00 88.79 93.78 96.51 99.66 64.67 66.31 -0.31%
EPS 5.88 12.98 15.77 18.12 17.64 7.95 6.81 -9.33%
DPS 0.00 7.50 3.33 0.00 0.00 5.00 0.00 -
NAPS 1.09 1.08 1.09 1.06 1.05 1.00 0.98 7.35%
Adjusted Per Share Value based on latest NOSH - 258,017
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 59.04 79.27 83.71 86.15 89.06 57.74 59.22 -0.20%
EPS 5.26 11.59 14.08 16.17 15.76 7.10 6.08 -9.21%
DPS 0.00 6.70 2.98 0.00 0.00 4.46 0.00 -
NAPS 0.9751 0.9642 0.9729 0.9462 0.9383 0.8928 0.8752 7.47%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.49 2.67 2.40 1.92 1.51 1.44 1.48 -
P/RPS 3.77 3.01 2.56 1.99 1.52 2.23 2.23 41.95%
P/EPS 42.35 20.57 15.22 10.60 8.56 18.11 21.72 56.13%
EY 2.36 4.86 6.57 9.44 11.68 5.52 4.60 -35.93%
DY 0.00 2.81 1.39 0.00 0.00 3.47 0.00 -
P/NAPS 2.28 2.47 2.20 1.81 1.44 1.44 1.51 31.64%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 07/05/14 24/02/14 31/10/13 26/08/13 08/05/13 22/02/13 07/11/12 -
Price 2.48 2.55 2.80 2.22 1.55 1.52 1.47 -
P/RPS 3.76 2.87 2.99 2.30 1.56 2.35 2.22 42.13%
P/EPS 42.18 19.65 17.75 12.25 8.79 19.12 21.58 56.39%
EY 2.37 5.09 5.63 8.16 11.38 5.23 4.63 -36.03%
DY 0.00 2.94 1.19 0.00 0.00 3.29 0.00 -
P/NAPS 2.28 2.36 2.57 2.09 1.48 1.52 1.50 32.23%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment