[KKB] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -28.36%
YoY- 134.94%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 559,031 537,338 475,052 471,036 412,479 359,913 315,502 46.27%
PBT 77,690 62,236 35,746 29,520 29,488 21,812 11,432 257.53%
Tax -16,280 -13,985 -10,186 -9,096 -6,457 -5,072 -3,496 178.08%
NP 61,410 48,250 25,560 20,424 23,031 16,740 7,936 289.76%
-
NP to SH 48,311 37,393 17,420 12,640 17,644 13,381 6,210 291.15%
-
Tax Rate 20.96% 22.47% 28.50% 30.81% 21.90% 23.25% 30.58% -
Total Cost 497,621 489,088 449,492 450,612 389,448 343,173 307,566 37.69%
-
Net Worth 337,707 317,084 299,038 301,616 299,038 291,304 283,571 12.31%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 15,467 - - - 10,311 - - -
Div Payout % 32.02% - - - 58.44% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 337,707 317,084 299,038 301,616 299,038 291,304 283,571 12.31%
NOSH 257,792 257,792 257,792 257,792 257,792 257,792 257,792 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.99% 8.98% 5.38% 4.34% 5.58% 4.65% 2.52% -
ROE 14.31% 11.79% 5.83% 4.19% 5.90% 4.59% 2.19% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 216.85 208.44 184.28 182.72 160.00 139.61 122.39 46.27%
EPS 18.74 14.51 6.76 4.92 6.84 5.19 2.40 292.11%
DPS 6.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.31 1.23 1.16 1.17 1.16 1.13 1.10 12.31%
Adjusted Per Share Value based on latest NOSH - 257,792
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 193.62 186.11 164.53 163.14 142.86 124.66 109.27 46.27%
EPS 16.73 12.95 6.03 4.38 6.11 4.63 2.15 291.21%
DPS 5.36 0.00 0.00 0.00 3.57 0.00 0.00 -
NAPS 1.1696 1.0982 1.0357 1.0446 1.0357 1.0089 0.9821 12.31%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.49 1.50 1.29 1.22 0.875 0.945 0.795 -
P/RPS 0.69 0.72 0.70 0.67 0.55 0.68 0.65 4.05%
P/EPS 7.95 10.34 19.09 24.88 12.78 18.21 33.00 -61.18%
EY 12.58 9.67 5.24 4.02 7.82 5.49 3.03 157.65%
DY 4.03 0.00 0.00 0.00 4.57 0.00 0.00 -
P/NAPS 1.14 1.22 1.11 1.04 0.75 0.84 0.72 35.73%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 18/02/20 13/11/19 15/08/19 21/05/19 26/02/19 19/11/18 07/08/18 -
Price 1.91 1.40 1.43 1.31 1.22 0.905 0.925 -
P/RPS 0.88 0.67 0.78 0.72 0.76 0.65 0.76 10.23%
P/EPS 10.19 9.65 21.16 26.72 17.83 17.43 38.40 -58.60%
EY 9.81 10.36 4.73 3.74 5.61 5.74 2.60 141.77%
DY 3.14 0.00 0.00 0.00 3.28 0.00 0.00 -
P/NAPS 1.46 1.14 1.23 1.12 1.05 0.80 0.84 44.41%

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