[KKB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
08-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -44.48%
YoY- 47.56%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 228,880 181,263 124,371 64,282 166,709 128,242 86,386 91.13%
PBT 47,112 42,397 32,577 15,804 26,917 18,760 16,018 104.87%
Tax -12,155 -10,824 -8,109 -3,888 -5,048 -4,675 -3,924 112.05%
NP 34,957 31,573 24,468 11,916 21,869 14,085 12,094 102.52%
-
NP to SH 33,458 30,487 23,350 11,378 20,494 13,176 11,420 104.34%
-
Tax Rate 25.80% 25.53% 24.89% 24.60% 18.75% 24.92% 24.50% -
Total Cost 193,923 149,690 99,903 52,366 144,840 114,157 74,292 89.24%
-
Net Worth 278,387 280,903 273,189 270,904 257,786 252,690 250,054 7.39%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 19,332 6,442 - - 12,889 - - -
Div Payout % 57.78% 21.13% - - 62.89% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 278,387 280,903 273,189 270,904 257,786 252,690 250,054 7.39%
NOSH 257,765 257,709 257,726 258,004 257,786 257,847 257,787 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.27% 17.42% 19.67% 18.54% 13.12% 10.98% 14.00% -
ROE 12.02% 10.85% 8.55% 4.20% 7.95% 5.21% 4.57% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 88.79 70.34 48.26 24.92 64.67 49.74 33.51 91.14%
EPS 12.98 11.83 9.06 4.41 7.95 5.11 4.43 104.36%
DPS 7.50 2.50 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.08 1.09 1.06 1.05 1.00 0.98 0.97 7.40%
Adjusted Per Share Value based on latest NOSH - 258,004
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 79.27 62.78 43.08 22.26 57.74 44.42 29.92 91.12%
EPS 11.59 10.56 8.09 3.94 7.10 4.56 3.96 104.20%
DPS 6.70 2.23 0.00 0.00 4.46 0.00 0.00 -
NAPS 0.9642 0.9729 0.9462 0.9383 0.8928 0.8752 0.8661 7.39%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.67 2.40 1.92 1.51 1.44 1.48 1.54 -
P/RPS 3.01 3.41 3.98 6.06 2.23 2.98 4.60 -24.57%
P/EPS 20.57 20.29 21.19 34.24 18.11 28.96 34.76 -29.44%
EY 4.86 4.93 4.72 2.92 5.52 3.45 2.88 41.60%
DY 2.81 1.04 0.00 0.00 3.47 0.00 0.00 -
P/NAPS 2.47 2.20 1.81 1.44 1.44 1.51 1.59 34.02%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 31/10/13 26/08/13 08/05/13 22/02/13 07/11/12 07/08/12 -
Price 2.55 2.80 2.22 1.55 1.52 1.47 1.50 -
P/RPS 2.87 3.98 4.60 6.22 2.35 2.96 4.48 -25.62%
P/EPS 19.65 23.67 24.50 35.15 19.12 28.77 33.86 -30.35%
EY 5.09 4.23 4.08 2.85 5.23 3.48 2.95 43.71%
DY 2.94 0.89 0.00 0.00 3.29 0.00 0.00 -
P/NAPS 2.36 2.57 2.09 1.48 1.52 1.50 1.55 32.24%

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