[KKB] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -46.17%
YoY- 39.65%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 391,636 279,871 180,769 99,723 407,867 315,135 197,382 57.70%
PBT 34,095 31,302 17,791 13,153 35,479 39,148 22,304 32.59%
Tax -5,184 -6,135 -2,498 -1,404 -13,686 -9,693 -6,285 -12.01%
NP 28,911 25,167 15,293 11,749 21,793 29,455 16,019 48.07%
-
NP to SH 26,031 21,629 11,995 9,523 17,691 22,219 11,183 75.36%
-
Tax Rate 15.20% 19.60% 14.04% 10.67% 38.57% 24.76% 28.18% -
Total Cost 362,725 254,704 165,476 87,974 386,074 285,680 181,363 58.53%
-
Net Worth 363,004 350,597 350,597 348,019 337,707 342,863 348,019 2.84%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 13,057 - - - 10,311 - - -
Div Payout % 50.16% - - - 58.29% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 363,004 350,597 350,597 348,019 337,707 342,863 348,019 2.84%
NOSH 288,727 257,792 257,792 257,792 257,792 257,792 257,792 7.82%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.38% 8.99% 8.46% 11.78% 5.34% 9.35% 8.12% -
ROE 7.17% 6.17% 3.42% 2.74% 5.24% 6.48% 3.21% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 149.96 108.56 70.12 38.68 158.22 122.24 76.57 56.34%
EPS 10.06 8.39 4.65 3.69 6.86 8.62 4.34 74.88%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.39 1.36 1.36 1.35 1.31 1.33 1.35 1.96%
Adjusted Per Share Value based on latest NOSH - 257,792
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 135.64 96.93 62.61 34.54 141.26 109.15 68.36 57.70%
EPS 9.02 7.49 4.15 3.30 6.13 7.70 3.87 75.52%
DPS 4.52 0.00 0.00 0.00 3.57 0.00 0.00 -
NAPS 1.2573 1.2143 1.2143 1.2054 1.1696 1.1875 1.2054 2.84%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.51 1.30 1.42 1.48 1.75 1.41 1.60 -
P/RPS 1.01 1.20 2.03 3.83 1.11 1.15 2.09 -38.33%
P/EPS 15.15 15.49 30.52 40.06 25.50 16.36 36.88 -44.64%
EY 6.60 6.45 3.28 2.50 3.92 6.11 2.71 80.72%
DY 3.31 0.00 0.00 0.00 2.29 0.00 0.00 -
P/NAPS 1.09 0.96 1.04 1.10 1.34 1.06 1.19 -5.66%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 18/11/21 18/08/21 19/05/21 23/02/21 16/11/20 13/08/20 -
Price 1.55 1.51 1.35 1.47 1.65 1.55 1.65 -
P/RPS 1.03 1.39 1.93 3.80 1.04 1.27 2.15 -38.69%
P/EPS 15.55 18.00 29.01 39.79 24.04 17.98 38.04 -44.83%
EY 6.43 5.56 3.45 2.51 4.16 5.56 2.63 81.18%
DY 3.23 0.00 0.00 0.00 2.42 0.00 0.00 -
P/NAPS 1.12 1.11 0.99 1.09 1.26 1.17 1.22 -5.52%

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