[KKB] QoQ TTM 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- 16.59%
YoY- 90.19%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 195,600 207,216 228,880 219,731 204,695 178,455 166,709 11.27%
PBT 28,651 36,689 47,113 50,554 43,476 32,069 26,917 4.26%
Tax -6,107 -9,700 -12,156 -11,196 -9,232 -6,319 -5,048 13.57%
NP 22,544 26,989 34,957 39,358 34,244 25,750 21,869 2.05%
-
NP to SH 21,502 25,876 33,457 37,804 32,424 24,161 20,494 3.26%
-
Tax Rate 21.32% 26.44% 25.80% 22.15% 21.23% 19.70% 18.75% -
Total Cost 173,056 180,227 193,923 180,373 170,451 152,705 144,840 12.63%
-
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 19,357 19,357 19,357 19,324 12,883 12,883 12,883 31.28%
Div Payout % 90.03% 74.81% 57.86% 51.12% 39.74% 53.32% 62.87% -
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 11.53% 13.02% 15.27% 17.91% 16.73% 14.43% 13.12% -
ROE 7.80% 9.19% 11.99% 13.46% 11.86% 8.92% 7.95% -
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 75.94 80.22 88.59 85.29 79.33 69.17 64.70 11.30%
EPS 8.35 10.02 12.95 14.67 12.57 9.36 7.95 3.33%
DPS 7.50 7.50 7.50 7.50 5.00 5.00 5.00 31.13%
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 67.75 71.77 79.27 76.10 70.90 61.81 57.74 11.27%
EPS 7.45 8.96 11.59 13.09 11.23 8.37 7.10 3.26%
DPS 6.70 6.70 6.70 6.69 4.46 4.46 4.46 31.26%
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 3.13 3.10 3.01 2.81 2.42 2.18 2.23 25.43%
P/EPS 28.51 24.86 20.62 16.35 15.28 16.12 18.11 35.43%
EY 3.51 4.02 4.85 6.11 6.55 6.20 5.52 -26.11%
DY 3.15 3.01 2.81 3.13 2.60 3.31 3.47 -6.26%
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 3.16 3.09 2.88 3.28 2.80 2.24 2.35 21.89%
P/EPS 28.75 24.76 19.69 19.08 17.67 16.55 19.11 31.39%
EY 3.48 4.04 5.08 5.24 5.66 6.04 5.23 -23.83%
DY 3.13 3.02 2.94 2.68 2.25 3.23 3.29 -3.27%
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