[KKB] QoQ 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- 55.48%
YoY- 47.56%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 47,617 56,892 60,089 64,282 38,468 41,856 33,849 25.47%
PBT 4,716 9,820 16,773 15,804 8,157 2,742 5,366 -8.22%
Tax -1,333 -2,715 -4,220 -3,888 -373 -751 -1,307 1.31%
NP 3,383 7,105 12,553 11,916 7,784 1,991 4,059 -11.40%
-
NP to SH 2,971 7,136 11,972 11,378 7,318 1,756 3,709 -13.71%
-
Tax Rate 28.27% 27.65% 25.16% 24.60% 4.57% 27.39% 24.36% -
Total Cost 44,234 49,787 47,536 52,366 30,684 39,865 29,790 30.06%
-
Net Worth 279,015 280,802 273,498 270,904 257,676 253,070 249,842 7.61%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 12,917 6,440 - - 12,883 - - -
Div Payout % 434.78% 90.25% - - 176.06% - - -
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 279,015 280,802 273,498 270,904 257,676 253,070 249,842 7.61%
NOSH 258,347 257,617 258,017 258,004 257,676 258,235 257,569 0.20%
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 7.10% 12.49% 20.89% 18.54% 20.24% 4.76% 11.99% -
ROE 1.06% 2.54% 4.38% 4.20% 2.84% 0.69% 1.48% -
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 18.43 22.08 23.29 24.92 14.93 16.21 13.14 25.22%
EPS 1.15 2.77 4.64 4.41 2.84 0.68 1.44 -13.88%
DPS 5.00 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 16.49 19.70 20.81 22.26 13.32 14.50 11.72 25.48%
EPS 1.03 2.47 4.15 3.94 2.53 0.61 1.28 -13.45%
DPS 4.47 2.23 0.00 0.00 4.46 0.00 0.00 -
NAPS 0.9664 0.9726 0.9473 0.9383 0.8925 0.8765 0.8653 7.62%
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 14.49 10.87 8.24 6.06 9.65 9.13 11.72 15.14%
P/EPS 232.17 86.64 41.38 34.24 50.70 217.65 106.94 67.42%
EY 0.43 1.15 2.42 2.92 1.97 0.46 0.94 -40.54%
DY 1.87 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 13.84 12.68 9.53 6.22 10.18 9.07 11.41 13.69%
P/EPS 221.74 101.08 47.84 35.15 53.52 216.18 104.17 65.24%
EY 0.45 0.99 2.09 2.85 1.87 0.46 0.96 -39.57%
DY 1.96 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