[KKB] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
15-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 19.48%
YoY- 73.23%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 549,453 559,031 545,548 492,253 465,680 412,479 340,104 37.64%
PBT 82,662 77,690 59,806 41,645 34,446 29,488 26,656 112.50%
Tax -17,108 -16,279 -13,142 -9,802 -7,681 -6,458 -7,905 67.23%
NP 65,554 61,411 46,664 31,843 26,765 23,030 18,751 130.17%
-
NP to SH 51,970 48,311 35,652 23,249 19,459 17,644 15,380 125.01%
-
Tax Rate 20.70% 20.95% 21.97% 23.54% 22.30% 21.90% 29.66% -
Total Cost 483,899 497,620 498,884 460,410 438,915 389,449 321,353 31.34%
-
Net Worth 342,863 337,707 317,084 299,038 301,616 299,038 291,304 11.46%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 15,467 15,467 10,311 10,311 10,311 10,311 5,155 107.88%
Div Payout % 29.76% 32.02% 28.92% 44.35% 52.99% 58.44% 33.52% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 342,863 337,707 317,084 299,038 301,616 299,038 291,304 11.46%
NOSH 257,792 257,792 257,792 257,792 257,792 257,792 257,792 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 11.93% 10.99% 8.55% 6.47% 5.75% 5.58% 5.51% -
ROE 15.16% 14.31% 11.24% 7.77% 6.45% 5.90% 5.28% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 213.14 216.85 211.62 190.95 180.64 160.00 131.93 37.64%
EPS 20.16 18.74 13.83 9.02 7.55 6.84 5.97 124.91%
DPS 6.00 6.00 4.00 4.00 4.00 4.00 2.00 107.86%
NAPS 1.33 1.31 1.23 1.16 1.17 1.16 1.13 11.46%
Adjusted Per Share Value based on latest NOSH - 257,792
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 190.30 193.62 188.95 170.49 161.29 142.86 117.79 37.64%
EPS 18.00 16.73 12.35 8.05 6.74 6.11 5.33 124.92%
DPS 5.36 5.36 3.57 3.57 3.57 3.57 1.79 107.61%
NAPS 1.1875 1.1696 1.0982 1.0357 1.0446 1.0357 1.0089 11.46%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.50 1.49 1.50 1.29 1.22 0.875 0.945 -
P/RPS 0.70 0.69 0.71 0.68 0.68 0.55 0.72 -1.85%
P/EPS 7.44 7.95 10.85 14.30 16.16 12.78 15.84 -39.54%
EY 13.44 12.58 9.22 6.99 6.19 7.82 6.31 65.46%
DY 4.00 4.03 2.67 3.10 3.28 4.57 2.12 52.63%
P/NAPS 1.13 1.14 1.22 1.11 1.04 0.75 0.84 21.83%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 18/02/20 13/11/19 15/08/19 21/05/19 26/02/19 19/11/18 -
Price 1.89 1.91 1.40 1.43 1.31 1.22 0.905 -
P/RPS 0.89 0.88 0.66 0.75 0.73 0.76 0.69 18.47%
P/EPS 9.38 10.19 10.12 15.86 17.35 17.83 15.17 -27.39%
EY 10.67 9.81 9.88 6.31 5.76 5.61 6.59 37.84%
DY 3.17 3.14 2.86 2.80 3.05 3.28 2.21 27.15%
P/NAPS 1.42 1.46 1.14 1.23 1.12 1.05 0.80 46.54%

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