[KKB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 30.57%
YoY- 131.38%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 91,091 42,618 228,880 181,263 124,371 64,282 166,709 -33.23%
PBT 14,115 5,380 47,112 42,397 32,577 15,804 26,917 -35.04%
Tax -2,059 -1,432 -12,155 -10,824 -8,109 -3,888 -5,048 -45.09%
NP 12,056 3,948 34,957 31,573 24,468 11,916 21,869 -32.84%
-
NP to SH 11,395 3,797 33,458 30,487 23,350 11,378 20,494 -32.45%
-
Tax Rate 14.59% 26.62% 25.80% 25.53% 24.89% 24.60% 18.75% -
Total Cost 79,035 38,670 193,923 149,690 99,903 52,366 144,840 -33.29%
-
Net Worth 275,851 281,546 278,387 280,903 273,189 270,904 257,786 4.63%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 19,332 6,442 - - 12,889 -
Div Payout % - - 57.78% 21.13% - - 62.89% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 275,851 281,546 278,387 280,903 273,189 270,904 257,786 4.63%
NOSH 257,805 258,299 257,765 257,709 257,726 258,004 257,786 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.24% 9.26% 15.27% 17.42% 19.67% 18.54% 13.12% -
ROE 4.13% 1.35% 12.02% 10.85% 8.55% 4.20% 7.95% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.33 16.50 88.79 70.34 48.26 24.92 64.67 -33.24%
EPS 4.42 1.47 12.98 11.83 9.06 4.41 7.95 -32.45%
DPS 0.00 0.00 7.50 2.50 0.00 0.00 5.00 -
NAPS 1.07 1.09 1.08 1.09 1.06 1.05 1.00 4.62%
Adjusted Per Share Value based on latest NOSH - 257,617
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 31.55 14.76 79.27 62.78 43.08 22.26 57.74 -33.23%
EPS 3.95 1.32 11.59 10.56 8.09 3.94 7.10 -32.42%
DPS 0.00 0.00 6.70 2.23 0.00 0.00 4.46 -
NAPS 0.9554 0.9751 0.9642 0.9729 0.9462 0.9383 0.8928 4.63%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.38 2.49 2.67 2.40 1.92 1.51 1.44 -
P/RPS 6.74 15.09 3.01 3.41 3.98 6.06 2.23 109.46%
P/EPS 53.85 169.39 20.57 20.29 21.19 34.24 18.11 107.19%
EY 1.86 0.59 4.86 4.93 4.72 2.92 5.52 -51.67%
DY 0.00 0.00 2.81 1.04 0.00 0.00 3.47 -
P/NAPS 2.22 2.28 2.47 2.20 1.81 1.44 1.44 33.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 07/08/14 07/05/14 24/02/14 31/10/13 26/08/13 08/05/13 22/02/13 -
Price 2.40 2.48 2.55 2.80 2.22 1.55 1.52 -
P/RPS 6.79 15.03 2.87 3.98 4.60 6.22 2.35 103.25%
P/EPS 54.30 168.71 19.65 23.67 24.50 35.15 19.12 100.92%
EY 1.84 0.59 5.09 4.23 4.08 2.85 5.23 -50.25%
DY 0.00 0.00 2.94 0.89 0.00 0.00 3.29 -
P/NAPS 2.24 2.28 2.36 2.57 2.09 1.48 1.52 29.59%

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