[KKB] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
07-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 200.11%
YoY- -51.2%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 76,727 202,009 135,919 91,091 42,618 228,880 181,263 -43.65%
PBT 34,374 31,924 18,871 14,115 5,380 47,112 42,397 -13.06%
Tax -5,767 -7,982 -4,670 -2,059 -1,432 -12,155 -10,824 -34.30%
NP 28,607 23,942 14,201 12,056 3,948 34,957 31,573 -6.37%
-
NP to SH 26,671 20,968 12,622 11,395 3,797 33,458 30,487 -8.53%
-
Tax Rate 16.78% 25.00% 24.75% 14.59% 26.62% 25.80% 25.53% -
Total Cost 48,120 178,067 121,718 79,035 38,670 193,923 149,690 -53.10%
-
Net Worth 311,805 286,278 278,199 275,851 281,546 278,387 280,903 7.21%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 10,316 - - - 19,332 6,442 -
Div Payout % - 49.20% - - - 57.78% 21.13% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 311,805 286,278 278,199 275,851 281,546 278,387 280,903 7.21%
NOSH 257,690 257,908 257,591 257,805 258,299 257,765 257,709 -0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 37.28% 11.85% 10.45% 13.24% 9.26% 15.27% 17.42% -
ROE 8.55% 7.32% 4.54% 4.13% 1.35% 12.02% 10.85% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.77 78.33 52.77 35.33 16.50 88.79 70.34 -43.65%
EPS 10.35 8.13 4.90 4.42 1.47 12.98 11.83 -8.53%
DPS 0.00 4.00 0.00 0.00 0.00 7.50 2.50 -
NAPS 1.21 1.11 1.08 1.07 1.09 1.08 1.09 7.21%
Adjusted Per Share Value based on latest NOSH - 257,559
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 26.57 69.97 47.08 31.55 14.76 79.27 62.78 -43.65%
EPS 9.24 7.26 4.37 3.95 1.32 11.59 10.56 -8.52%
DPS 0.00 3.57 0.00 0.00 0.00 6.70 2.23 -
NAPS 1.0799 0.9915 0.9635 0.9554 0.9751 0.9642 0.9729 7.21%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.38 1.50 2.30 2.38 2.49 2.67 2.40 -
P/RPS 4.63 1.92 4.36 6.74 15.09 3.01 3.41 22.63%
P/EPS 13.33 18.45 46.94 53.85 169.39 20.57 20.29 -24.44%
EY 7.50 5.42 2.13 1.86 0.59 4.86 4.93 32.30%
DY 0.00 2.67 0.00 0.00 0.00 2.81 1.04 -
P/NAPS 1.14 1.35 2.13 2.22 2.28 2.47 2.20 -35.51%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/04/15 17/02/15 14/11/14 07/08/14 07/05/14 24/02/14 31/10/13 -
Price 1.64 1.25 1.96 2.40 2.48 2.55 2.80 -
P/RPS 5.51 1.60 3.71 6.79 15.03 2.87 3.98 24.24%
P/EPS 15.85 15.38 40.00 54.30 168.71 19.65 23.67 -23.47%
EY 6.31 6.50 2.50 1.84 0.59 5.09 4.23 30.58%
DY 0.00 3.20 0.00 0.00 0.00 2.94 0.89 -
P/NAPS 1.36 1.13 1.81 2.24 2.28 2.36 2.57 -34.60%

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