[KKB] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
19-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 14.6%
YoY- 298.02%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 492,253 465,680 412,479 340,104 277,226 230,905 209,271 77.14%
PBT 41,645 34,446 29,488 26,656 22,849 10,315 6,404 249.59%
Tax -9,802 -7,681 -6,458 -7,905 -7,468 -4,420 -3,108 115.51%
NP 31,843 26,765 23,030 18,751 15,381 5,895 3,296 355.50%
-
NP to SH 23,249 19,459 17,644 15,380 13,421 4,459 1,639 488.83%
-
Tax Rate 23.54% 22.30% 21.90% 29.66% 32.68% 42.85% 48.53% -
Total Cost 460,410 438,915 389,449 321,353 261,845 225,010 205,975 71.20%
-
Net Worth 299,038 301,616 299,038 291,304 283,571 288,727 286,149 2.98%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 10,311 10,311 10,311 5,155 5,155 5,155 5,155 58.95%
Div Payout % 44.35% 52.99% 58.44% 33.52% 38.42% 115.63% 314.57% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 299,038 301,616 299,038 291,304 283,571 288,727 286,149 2.98%
NOSH 257,792 257,792 257,792 257,792 257,792 257,792 257,792 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.47% 5.75% 5.58% 5.51% 5.55% 2.55% 1.57% -
ROE 7.77% 6.45% 5.90% 5.28% 4.73% 1.54% 0.57% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 190.95 180.64 160.00 131.93 107.54 89.57 81.18 77.14%
EPS 9.02 7.55 6.84 5.97 5.21 1.73 0.64 486.30%
DPS 4.00 4.00 4.00 2.00 2.00 2.00 2.00 58.94%
NAPS 1.16 1.17 1.16 1.13 1.10 1.12 1.11 2.98%
Adjusted Per Share Value based on latest NOSH - 257,792
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 170.49 161.29 142.86 117.79 96.02 79.97 72.48 77.14%
EPS 8.05 6.74 6.11 5.33 4.65 1.54 0.57 487.11%
DPS 3.57 3.57 3.57 1.79 1.79 1.79 1.79 58.64%
NAPS 1.0357 1.0446 1.0357 1.0089 0.9821 1.00 0.9911 2.98%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.29 1.22 0.875 0.945 0.795 0.92 0.95 -
P/RPS 0.68 0.68 0.55 0.72 0.74 1.03 1.17 -30.42%
P/EPS 14.30 16.16 12.78 15.84 15.27 53.19 149.42 -79.16%
EY 6.99 6.19 7.82 6.31 6.55 1.88 0.67 379.51%
DY 3.10 3.28 4.57 2.12 2.52 2.17 2.11 29.32%
P/NAPS 1.11 1.04 0.75 0.84 0.72 0.82 0.86 18.60%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 15/08/19 21/05/19 26/02/19 19/11/18 07/08/18 15/05/18 09/02/18 -
Price 1.43 1.31 1.22 0.905 0.925 0.94 0.88 -
P/RPS 0.75 0.73 0.76 0.69 0.86 1.05 1.08 -21.63%
P/EPS 15.86 17.35 17.83 15.17 17.77 54.35 138.41 -76.50%
EY 6.31 5.76 5.61 6.59 5.63 1.84 0.72 326.76%
DY 2.80 3.05 3.28 2.21 2.16 2.13 2.27 15.05%
P/NAPS 1.23 1.12 1.05 0.80 0.84 0.84 0.79 34.44%

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