[KKB] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -85.89%
YoY- 115.79%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 407,867 315,135 197,382 108,181 559,031 403,004 237,526 43.16%
PBT 35,479 39,148 22,304 12,352 77,690 46,677 17,873 57.62%
Tax -13,686 -9,693 -6,285 -3,103 -16,280 -10,489 -5,093 92.70%
NP 21,793 29,455 16,019 9,249 61,410 36,188 12,780 42.50%
-
NP to SH 17,691 22,219 11,183 6,819 48,311 28,045 8,710 60.03%
-
Tax Rate 38.57% 24.76% 28.18% 25.12% 20.96% 22.47% 28.50% -
Total Cost 386,074 285,680 181,363 98,932 497,621 366,816 224,746 43.19%
-
Net Worth 337,707 342,863 348,019 342,863 337,707 317,084 299,038 8.40%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 10,311 - - - 15,467 - - -
Div Payout % 58.29% - - - 32.02% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 337,707 342,863 348,019 342,863 337,707 317,084 299,038 8.40%
NOSH 257,792 257,792 257,792 257,792 257,792 257,792 257,792 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.34% 9.35% 8.12% 8.55% 10.99% 8.98% 5.38% -
ROE 5.24% 6.48% 3.21% 1.99% 14.31% 8.84% 2.91% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 158.22 122.24 76.57 41.96 216.85 156.33 92.14 43.16%
EPS 6.86 8.62 4.34 2.65 18.74 10.88 3.38 59.95%
DPS 4.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.31 1.33 1.35 1.33 1.31 1.23 1.16 8.40%
Adjusted Per Share Value based on latest NOSH - 257,792
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 141.26 109.15 68.36 37.47 193.62 139.58 82.27 43.15%
EPS 6.13 7.70 3.87 2.36 16.73 9.71 3.02 59.96%
DPS 3.57 0.00 0.00 0.00 5.36 0.00 0.00 -
NAPS 1.1696 1.1875 1.2054 1.1875 1.1696 1.0982 1.0357 8.40%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.75 1.41 1.60 1.50 1.49 1.50 1.29 -
P/RPS 1.11 1.15 2.09 3.57 0.69 0.96 1.40 -14.27%
P/EPS 25.50 16.36 36.88 56.71 7.95 13.79 38.18 -23.49%
EY 3.92 6.11 2.71 1.76 12.58 7.25 2.62 30.65%
DY 2.29 0.00 0.00 0.00 4.03 0.00 0.00 -
P/NAPS 1.34 1.06 1.19 1.13 1.14 1.22 1.11 13.31%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 16/11/20 13/08/20 21/05/20 18/02/20 13/11/19 15/08/19 -
Price 1.65 1.55 1.65 1.89 1.91 1.40 1.43 -
P/RPS 1.04 1.27 2.15 4.50 0.88 0.90 1.55 -23.26%
P/EPS 24.04 17.98 38.04 71.45 10.19 12.87 42.32 -31.29%
EY 4.16 5.56 2.63 1.40 9.81 7.77 2.36 45.67%
DY 2.42 0.00 0.00 0.00 3.14 0.00 0.00 -
P/NAPS 1.26 1.17 1.22 1.42 1.46 1.14 1.23 1.61%

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