[KKB] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -52.66%
YoY- -79.38%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 60,089 64,282 38,468 41,856 33,849 52,536 69,384 -9.15%
PBT 16,773 15,804 8,157 2,742 5,366 10,652 9,669 44.42%
Tax -4,220 -3,888 -373 -751 -1,307 -2,617 -2,475 42.76%
NP 12,553 11,916 7,784 1,991 4,059 8,035 7,194 44.98%
-
NP to SH 11,972 11,378 7,318 1,756 3,709 7,711 6,701 47.28%
-
Tax Rate 25.16% 24.60% 4.57% 27.39% 24.36% 24.57% 25.60% -
Total Cost 47,536 52,366 30,684 39,865 29,790 44,501 62,190 -16.41%
-
Net Worth 273,498 270,904 257,676 253,070 249,842 255,314 247,421 6.91%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 12,883 - - - 12,886 -
Div Payout % - - 176.06% - - - 192.31% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 273,498 270,904 257,676 253,070 249,842 255,314 247,421 6.91%
NOSH 258,017 258,004 257,676 258,235 257,569 257,892 257,730 0.07%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 20.89% 18.54% 20.24% 4.76% 11.99% 15.29% 10.37% -
ROE 4.38% 4.20% 2.84% 0.69% 1.48% 3.02% 2.71% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.29 24.92 14.93 16.21 13.14 20.37 26.92 -9.21%
EPS 4.64 4.41 2.84 0.68 1.44 2.99 2.60 47.18%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.06 1.05 1.00 0.98 0.97 0.99 0.96 6.83%
Adjusted Per Share Value based on latest NOSH - 258,235
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.81 22.26 13.32 14.50 11.72 18.20 24.03 -9.15%
EPS 4.15 3.94 2.53 0.61 1.28 2.67 2.32 47.41%
DPS 0.00 0.00 4.46 0.00 0.00 0.00 4.46 -
NAPS 0.9473 0.9383 0.8925 0.8765 0.8653 0.8843 0.8569 6.92%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.92 1.51 1.44 1.48 1.54 1.67 1.70 -
P/RPS 8.24 6.06 9.65 9.13 11.72 8.20 6.31 19.49%
P/EPS 41.38 34.24 50.70 217.65 106.94 55.85 65.38 -26.30%
EY 2.42 2.92 1.97 0.46 0.94 1.79 1.53 35.79%
DY 0.00 0.00 3.47 0.00 0.00 0.00 2.94 -
P/NAPS 1.81 1.44 1.44 1.51 1.59 1.69 1.77 1.50%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 08/05/13 22/02/13 07/11/12 07/08/12 09/05/12 20/02/12 -
Price 2.22 1.55 1.52 1.47 1.50 1.65 1.75 -
P/RPS 9.53 6.22 10.18 9.07 11.41 8.10 6.50 29.08%
P/EPS 47.84 35.15 53.52 216.18 104.17 55.18 67.31 -20.37%
EY 2.09 2.85 1.87 0.46 0.96 1.81 1.49 25.33%
DY 0.00 0.00 3.29 0.00 0.00 0.00 2.86 -
P/NAPS 2.09 1.48 1.52 1.50 1.55 1.67 1.82 9.66%

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