[KKB] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
16-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -16.34%
YoY- 19.17%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 391,253 399,409 407,867 471,162 518,887 549,453 559,031 -21.18%
PBT 30,967 36,280 35,479 70,160 82,120 82,662 77,690 -45.86%
Tax -9,899 -11,986 -13,685 -15,483 -17,471 -17,108 -16,279 -28.24%
NP 21,068 24,294 21,794 54,677 64,649 65,554 61,411 -51.02%
-
NP to SH 18,502 20,394 17,690 42,485 50,784 51,970 48,311 -47.29%
-
Tax Rate 31.97% 33.04% 38.57% 22.07% 21.27% 20.70% 20.95% -
Total Cost 370,185 375,115 386,073 416,485 454,238 483,899 497,620 -17.91%
-
Net Worth 350,597 348,019 337,707 342,863 348,019 342,863 337,707 2.53%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 10,311 10,311 10,311 15,467 15,467 15,467 15,467 -23.70%
Div Payout % 55.73% 50.56% 58.29% 36.41% 30.46% 29.76% 32.02% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 350,597 348,019 337,707 342,863 348,019 342,863 337,707 2.53%
NOSH 257,792 257,792 257,792 257,792 257,792 257,792 257,792 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 5.38% 6.08% 5.34% 11.60% 12.46% 11.93% 10.99% -
ROE 5.28% 5.86% 5.24% 12.39% 14.59% 15.16% 14.31% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 151.77 154.93 158.22 182.77 201.28 213.14 216.85 -21.18%
EPS 7.18 7.91 6.86 16.48 19.70 20.16 18.74 -47.27%
DPS 4.00 4.00 4.00 6.00 6.00 6.00 6.00 -23.70%
NAPS 1.36 1.35 1.31 1.33 1.35 1.33 1.31 2.53%
Adjusted Per Share Value based on latest NOSH - 257,792
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 135.51 138.33 141.26 163.19 179.72 190.30 193.62 -21.18%
EPS 6.41 7.06 6.13 14.71 17.59 18.00 16.73 -47.27%
DPS 3.57 3.57 3.57 5.36 5.36 5.36 5.36 -23.75%
NAPS 1.2143 1.2054 1.1696 1.1875 1.2054 1.1875 1.1696 2.53%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.42 1.48 1.75 1.41 1.60 1.50 1.49 -
P/RPS 0.94 0.96 1.11 0.77 0.79 0.70 0.69 22.91%
P/EPS 19.79 18.71 25.50 8.56 8.12 7.44 7.95 83.77%
EY 5.05 5.35 3.92 11.69 12.31 13.44 12.58 -45.61%
DY 2.82 2.70 2.29 4.26 3.75 4.00 4.03 -21.19%
P/NAPS 1.04 1.10 1.34 1.06 1.19 1.13 1.14 -5.94%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 18/08/21 19/05/21 23/02/21 16/11/20 13/08/20 21/05/20 18/02/20 -
Price 1.35 1.47 1.65 1.55 1.65 1.89 1.91 -
P/RPS 0.89 0.95 1.04 0.85 0.82 0.89 0.88 0.75%
P/EPS 18.81 18.58 24.05 9.41 8.38 9.38 10.19 50.53%
EY 5.32 5.38 4.16 10.63 11.94 10.67 9.81 -33.52%
DY 2.96 2.72 2.42 3.87 3.64 3.17 3.14 -3.86%
P/NAPS 0.99 1.09 1.26 1.17 1.22 1.42 1.46 -22.83%

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