[KKB] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -40.39%
YoY- 306.38%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 48,473 42,618 47,617 56,892 60,089 64,282 38,468 16.71%
PBT 8,735 5,380 4,716 9,820 16,773 15,804 8,157 4.68%
Tax -627 -1,432 -1,333 -2,715 -4,220 -3,888 -373 41.50%
NP 8,108 3,948 3,383 7,105 12,553 11,916 7,784 2.76%
-
NP to SH 7,598 3,797 2,971 7,136 11,972 11,378 7,318 2.54%
-
Tax Rate 7.18% 26.62% 28.27% 27.65% 25.16% 24.60% 4.57% -
Total Cost 40,365 38,670 44,234 49,787 47,536 52,366 30,684 20.11%
-
Net Worth 275,588 281,546 279,015 280,802 273,498 270,904 257,676 4.59%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 12,917 6,440 - - 12,883 -
Div Payout % - - 434.78% 90.25% - - 176.06% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 275,588 281,546 279,015 280,802 273,498 270,904 257,676 4.59%
NOSH 257,559 258,299 258,347 257,617 258,017 258,004 257,676 -0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.73% 9.26% 7.10% 12.49% 20.89% 18.54% 20.24% -
ROE 2.76% 1.35% 1.06% 2.54% 4.38% 4.20% 2.84% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.82 16.50 18.43 22.08 23.29 24.92 14.93 16.74%
EPS 2.95 1.47 1.15 2.77 4.64 4.41 2.84 2.57%
DPS 0.00 0.00 5.00 2.50 0.00 0.00 5.00 -
NAPS 1.07 1.09 1.08 1.09 1.06 1.05 1.00 4.62%
Adjusted Per Share Value based on latest NOSH - 257,617
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.79 14.76 16.49 19.70 20.81 22.26 13.32 16.73%
EPS 2.63 1.32 1.03 2.47 4.15 3.94 2.53 2.62%
DPS 0.00 0.00 4.47 2.23 0.00 0.00 4.46 -
NAPS 0.9545 0.9751 0.9664 0.9726 0.9473 0.9383 0.8925 4.59%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.38 2.49 2.67 2.40 1.92 1.51 1.44 -
P/RPS 12.65 15.09 14.49 10.87 8.24 6.06 9.65 19.83%
P/EPS 80.68 169.39 232.17 86.64 41.38 34.24 50.70 36.41%
EY 1.24 0.59 0.43 1.15 2.42 2.92 1.97 -26.61%
DY 0.00 0.00 1.87 1.04 0.00 0.00 3.47 -
P/NAPS 2.22 2.28 2.47 2.20 1.81 1.44 1.44 33.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 07/08/14 07/05/14 24/02/14 31/10/13 26/08/13 08/05/13 22/02/13 -
Price 2.40 2.48 2.55 2.80 2.22 1.55 1.52 -
P/RPS 12.75 15.03 13.84 12.68 9.53 6.22 10.18 16.23%
P/EPS 81.36 168.71 221.74 101.08 47.84 35.15 53.52 32.31%
EY 1.23 0.59 0.45 0.99 2.09 2.85 1.87 -24.42%
DY 0.00 0.00 1.96 0.89 0.00 0.00 3.29 -
P/NAPS 2.24 2.28 2.36 2.57 2.09 1.48 1.52 29.59%

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