[KKB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 27.13%
YoY- -28.55%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 86,386 52,536 234,484 165,100 104,896 59,513 268,637 -53.09%
PBT 16,018 10,652 62,400 52,732 41,409 26,142 104,354 -71.36%
Tax -3,924 -2,617 -15,283 -12,809 -10,002 -6,459 -26,353 -71.93%
NP 12,094 8,035 47,117 39,923 31,407 19,683 78,001 -71.17%
-
NP to SH 11,420 7,711 46,607 39,906 31,390 19,678 76,897 -71.98%
-
Tax Rate 24.50% 24.57% 24.49% 24.29% 24.15% 24.71% 25.25% -
Total Cost 74,292 44,501 187,367 125,177 73,489 39,830 190,636 -46.67%
-
Net Worth 250,054 255,314 247,470 250,056 242,254 255,323 234,583 4.35%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 25,778 12,889 - - 45,112 -
Div Payout % - - 55.31% 32.30% - - 58.67% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 250,054 255,314 247,470 250,056 242,254 255,323 234,583 4.35%
NOSH 257,787 257,892 257,782 257,790 257,717 257,903 257,784 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 14.00% 15.29% 20.09% 24.18% 29.94% 33.07% 29.04% -
ROE 4.57% 3.02% 18.83% 15.96% 12.96% 7.71% 32.78% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 33.51 20.37 90.96 64.04 40.70 23.08 104.21 -53.09%
EPS 4.43 2.99 18.08 15.48 12.18 7.63 29.83 -71.98%
DPS 0.00 0.00 10.00 5.00 0.00 0.00 17.50 -
NAPS 0.97 0.99 0.96 0.97 0.94 0.99 0.91 4.35%
Adjusted Per Share Value based on latest NOSH - 258,060
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.92 18.20 81.21 57.18 36.33 20.61 93.04 -53.09%
EPS 3.96 2.67 16.14 13.82 10.87 6.82 26.63 -71.96%
DPS 0.00 0.00 8.93 4.46 0.00 0.00 15.62 -
NAPS 0.8661 0.8843 0.8571 0.8661 0.839 0.8843 0.8125 4.35%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.54 1.67 1.70 1.60 1.96 2.10 1.90 -
P/RPS 4.60 8.20 1.87 2.50 4.82 9.10 1.82 85.65%
P/EPS 34.76 55.85 9.40 10.34 16.09 27.52 6.37 210.27%
EY 2.88 1.79 10.64 9.68 6.21 3.63 15.70 -67.74%
DY 0.00 0.00 5.88 3.13 0.00 0.00 9.21 -
P/NAPS 1.59 1.69 1.77 1.65 2.09 2.12 2.09 -16.67%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 07/08/12 09/05/12 20/02/12 24/11/11 28/07/11 04/05/11 23/02/11 -
Price 1.50 1.65 1.75 1.71 1.99 2.10 2.05 -
P/RPS 4.48 8.10 1.92 2.67 4.89 9.10 1.97 73.01%
P/EPS 33.86 55.18 9.68 11.05 16.34 27.52 6.87 189.89%
EY 2.95 1.81 10.33 9.05 6.12 3.63 14.55 -65.52%
DY 0.00 0.00 5.71 2.92 0.00 0.00 8.54 -
P/NAPS 1.55 1.67 1.82 1.76 2.12 2.12 2.25 -22.01%

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