[KKB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
09-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -83.46%
YoY- -60.81%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 166,709 128,242 86,386 52,536 234,484 165,100 104,896 35.99%
PBT 26,917 18,760 16,018 10,652 62,400 52,732 41,409 -24.86%
Tax -5,048 -4,675 -3,924 -2,617 -15,283 -12,809 -10,002 -36.47%
NP 21,869 14,085 12,094 8,035 47,117 39,923 31,407 -21.35%
-
NP to SH 20,494 13,176 11,420 7,711 46,607 39,906 31,390 -24.64%
-
Tax Rate 18.75% 24.92% 24.50% 24.57% 24.49% 24.29% 24.15% -
Total Cost 144,840 114,157 74,292 44,501 187,367 125,177 73,489 56.87%
-
Net Worth 257,786 252,690 250,054 255,314 247,470 250,056 242,254 4.21%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 12,889 - - - 25,778 12,889 - -
Div Payout % 62.89% - - - 55.31% 32.30% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 257,786 252,690 250,054 255,314 247,470 250,056 242,254 4.21%
NOSH 257,786 257,847 257,787 257,892 257,782 257,790 257,717 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.12% 10.98% 14.00% 15.29% 20.09% 24.18% 29.94% -
ROE 7.95% 5.21% 4.57% 3.02% 18.83% 15.96% 12.96% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 64.67 49.74 33.51 20.37 90.96 64.04 40.70 35.97%
EPS 7.95 5.11 4.43 2.99 18.08 15.48 12.18 -24.65%
DPS 5.00 0.00 0.00 0.00 10.00 5.00 0.00 -
NAPS 1.00 0.98 0.97 0.99 0.96 0.97 0.94 4.19%
Adjusted Per Share Value based on latest NOSH - 257,892
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 57.74 44.42 29.92 18.20 81.21 57.18 36.33 35.99%
EPS 7.10 4.56 3.96 2.67 16.14 13.82 10.87 -24.62%
DPS 4.46 0.00 0.00 0.00 8.93 4.46 0.00 -
NAPS 0.8928 0.8752 0.8661 0.8843 0.8571 0.8661 0.839 4.21%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.44 1.48 1.54 1.67 1.70 1.60 1.96 -
P/RPS 2.23 2.98 4.60 8.20 1.87 2.50 4.82 -40.04%
P/EPS 18.11 28.96 34.76 55.85 9.40 10.34 16.09 8.16%
EY 5.52 3.45 2.88 1.79 10.64 9.68 6.21 -7.51%
DY 3.47 0.00 0.00 0.00 5.88 3.13 0.00 -
P/NAPS 1.44 1.51 1.59 1.69 1.77 1.65 2.09 -21.90%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 07/11/12 07/08/12 09/05/12 20/02/12 24/11/11 28/07/11 -
Price 1.52 1.47 1.50 1.65 1.75 1.71 1.99 -
P/RPS 2.35 2.96 4.48 8.10 1.92 2.67 4.89 -38.51%
P/EPS 19.12 28.77 33.86 55.18 9.68 11.05 16.34 10.98%
EY 5.23 3.48 2.95 1.81 10.33 9.05 6.12 -9.90%
DY 3.29 0.00 0.00 0.00 5.71 2.92 0.00 -
P/NAPS 1.52 1.50 1.55 1.67 1.82 1.76 2.12 -19.81%

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