[KKB] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
15-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 172.06%
YoY- 184.15%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 412,479 340,104 277,226 230,905 209,271 165,225 143,567 101.71%
PBT 29,488 26,656 22,849 10,315 6,404 -10,533 -17,553 -
Tax -6,458 -7,905 -7,468 -4,420 -3,108 3,321 5,150 -
NP 23,030 18,751 15,381 5,895 3,296 -7,212 -12,403 -
-
NP to SH 17,644 15,380 13,421 4,459 1,639 -7,767 -12,875 -
-
Tax Rate 21.90% 29.66% 32.68% 42.85% 48.53% - - -
Total Cost 389,449 321,353 261,845 225,010 205,975 172,437 155,970 83.74%
-
Net Worth 299,038 291,304 283,571 288,727 286,149 280,993 275,837 5.51%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 10,311 5,155 5,155 5,155 5,155 - - -
Div Payout % 58.44% 33.52% 38.42% 115.63% 314.57% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 299,038 291,304 283,571 288,727 286,149 280,993 275,837 5.51%
NOSH 257,792 257,792 257,792 257,792 257,792 257,792 257,792 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.58% 5.51% 5.55% 2.55% 1.57% -4.36% -8.64% -
ROE 5.90% 5.28% 4.73% 1.54% 0.57% -2.76% -4.67% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 160.00 131.93 107.54 89.57 81.18 64.09 55.69 101.70%
EPS 6.84 5.97 5.21 1.73 0.64 -3.01 -4.99 -
DPS 4.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.16 1.13 1.10 1.12 1.11 1.09 1.07 5.51%
Adjusted Per Share Value based on latest NOSH - 257,792
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 142.86 117.79 96.02 79.97 72.48 57.23 49.72 101.72%
EPS 6.11 5.33 4.65 1.54 0.57 -2.69 -4.46 -
DPS 3.57 1.79 1.79 1.79 1.79 0.00 0.00 -
NAPS 1.0357 1.0089 0.9821 1.00 0.9911 0.9732 0.9554 5.51%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.875 0.945 0.795 0.92 0.95 0.88 1.26 -
P/RPS 0.55 0.72 0.74 1.03 1.17 1.37 2.26 -60.92%
P/EPS 12.78 15.84 15.27 53.19 149.42 -29.21 -25.23 -
EY 7.82 6.31 6.55 1.88 0.67 -3.42 -3.96 -
DY 4.57 2.12 2.52 2.17 2.11 0.00 0.00 -
P/NAPS 0.75 0.84 0.72 0.82 0.86 0.81 1.18 -26.01%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 19/11/18 07/08/18 15/05/18 09/02/18 20/11/17 09/08/17 -
Price 1.22 0.905 0.925 0.94 0.88 0.89 1.05 -
P/RPS 0.76 0.69 0.86 1.05 1.08 1.39 1.89 -45.42%
P/EPS 17.83 15.17 17.77 54.35 138.41 -29.54 -21.02 -
EY 5.61 6.59 5.63 1.84 0.72 -3.39 -4.76 -
DY 3.28 2.21 2.16 2.13 2.27 0.00 0.00 -
P/NAPS 1.05 0.80 0.84 0.84 0.79 0.82 0.98 4.69%

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