[KKB] QoQ Cumulative 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- 105.22%
YoY- 104.47%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 42,618 228,880 181,263 124,371 64,282 166,709 128,242 -52.05%
PBT 5,380 47,112 42,397 32,577 15,804 26,917 18,760 -56.54%
Tax -1,432 -12,155 -10,824 -8,109 -3,888 -5,048 -4,675 -54.59%
NP 3,948 34,957 31,573 24,468 11,916 21,869 14,085 -57.20%
-
NP to SH 3,797 33,458 30,487 23,350 11,378 20,494 13,176 -56.40%
-
Tax Rate 26.62% 25.80% 25.53% 24.89% 24.60% 18.75% 24.92% -
Total Cost 38,670 193,923 149,690 99,903 52,366 144,840 114,157 -51.43%
-
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 6,442 - - 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 1.35% 12.02% 10.85% 8.55% 4.20% 7.95% 5.21% -
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 16.50 88.79 70.34 48.26 24.92 64.67 49.74 -52.11%
EPS 1.47 12.98 11.83 9.06 4.41 7.95 5.11 -56.45%
DPS 0.00 7.50 2.50 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 14.76 79.27 62.78 43.08 22.26 57.74 44.42 -52.05%
EPS 1.32 11.59 10.56 8.09 3.94 7.10 4.56 -56.27%
DPS 0.00 6.70 2.23 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 15.09 3.01 3.41 3.98 6.06 2.23 2.98 195.17%
P/EPS 169.39 20.57 20.29 21.19 34.24 18.11 28.96 224.98%
EY 0.59 4.86 4.93 4.72 2.92 5.52 3.45 -69.22%
DY 0.00 2.81 1.04 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 15.03 2.87 3.98 4.60 6.22 2.35 2.96 195.71%
P/EPS 168.71 19.65 23.67 24.50 35.15 19.12 28.77 225.53%
EY 0.59 5.09 4.23 4.08 2.85 5.23 3.48 -69.40%
DY 0.00 2.94 0.89 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