[KKB] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
09-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -25.68%
YoY- -55.32%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 166,709 197,625 215,973 227,508 234,485 234,667 243,090 -22.14%
PBT 26,917 28,429 37,010 46,911 62,401 81,139 100,835 -58.37%
Tax -5,048 -7,150 -9,206 -11,442 -15,284 -20,089 -24,921 -65.34%
NP 21,869 21,279 27,804 35,469 47,117 61,050 75,914 -56.21%
-
NP to SH 20,494 19,877 26,637 34,640 46,607 60,948 75,780 -58.01%
-
Tax Rate 18.75% 25.15% 24.87% 24.39% 24.49% 24.76% 24.71% -
Total Cost 144,840 176,346 188,169 192,039 187,368 173,617 167,176 -9.07%
-
Net Worth 257,676 253,070 249,842 255,314 247,421 250,318 242,495 4.11%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 12,883 12,886 25,789 25,789 25,789 45,136 32,233 -45.58%
Div Payout % 62.87% 64.83% 96.82% 74.45% 55.33% 74.06% 42.54% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 257,676 253,070 249,842 255,314 247,421 250,318 242,495 4.11%
NOSH 257,676 258,235 257,569 257,892 257,730 258,060 257,973 -0.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.12% 10.77% 12.87% 15.59% 20.09% 26.02% 31.23% -
ROE 7.95% 7.85% 10.66% 13.57% 18.84% 24.35% 31.25% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 64.70 76.53 83.85 88.22 90.98 90.93 94.23 -22.08%
EPS 7.95 7.70 10.34 13.43 18.08 23.62 29.38 -57.99%
DPS 5.00 5.00 10.00 10.00 10.00 17.50 12.50 -45.56%
NAPS 1.00 0.98 0.97 0.99 0.96 0.97 0.94 4.19%
Adjusted Per Share Value based on latest NOSH - 257,892
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 57.74 68.45 74.80 78.80 81.21 81.28 84.19 -22.14%
EPS 7.10 6.88 9.23 12.00 16.14 21.11 26.25 -58.01%
DPS 4.46 4.46 8.93 8.93 8.93 15.63 11.16 -45.59%
NAPS 0.8925 0.8765 0.8653 0.8843 0.8569 0.867 0.8399 4.11%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.44 1.48 1.54 1.67 1.70 1.60 1.96 -
P/RPS 2.23 1.93 1.84 1.89 1.87 1.76 2.08 4.72%
P/EPS 18.11 19.23 14.89 12.43 9.40 6.77 6.67 94.03%
EY 5.52 5.20 6.72 8.04 10.64 14.76 14.99 -48.46%
DY 3.47 3.38 6.49 5.99 5.88 10.94 6.38 -33.24%
P/NAPS 1.44 1.51 1.59 1.69 1.77 1.65 2.09 -21.90%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 07/11/12 07/08/12 09/05/12 20/02/12 24/11/11 28/07/11 -
Price 1.52 1.47 1.50 1.65 1.75 1.71 1.99 -
P/RPS 2.35 1.92 1.79 1.87 1.92 1.88 2.11 7.41%
P/EPS 19.11 19.10 14.50 12.28 9.68 7.24 6.77 99.10%
EY 5.23 5.24 6.89 8.14 10.33 13.81 14.76 -49.76%
DY 3.29 3.40 6.67 6.06 5.71 10.23 6.28 -34.88%
P/NAPS 1.52 1.50 1.55 1.67 1.82 1.76 2.12 -19.81%

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