[KKB] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
07-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -25.95%
YoY- -63.62%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 213,698 182,182 248,742 172,772 209,792 260,888 131,106 8.47%
PBT 89,622 28,230 65,154 32,036 82,818 89,856 40,888 13.96%
Tax -17,286 -4,118 -16,218 -7,848 -20,004 -22,868 -11,212 7.47%
NP 72,336 24,112 48,936 24,188 62,814 66,988 29,676 16.00%
-
NP to SH 66,676 22,790 46,700 22,840 62,780 65,014 27,934 15.59%
-
Tax Rate 19.29% 14.59% 24.89% 24.50% 24.15% 25.45% 27.42% -
Total Cost 141,362 158,070 199,806 148,584 146,978 193,900 101,430 5.68%
-
Net Worth 309,401 275,851 273,189 250,054 242,254 201,074 156,262 12.05%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - 25,778 - -
Div Payout % - - - - - 39.65% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 309,401 275,851 273,189 250,054 242,254 201,074 156,262 12.05%
NOSH 257,834 257,805 257,726 257,787 257,717 257,787 80,547 21.38%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 33.85% 13.24% 19.67% 14.00% 29.94% 25.68% 22.64% -
ROE 21.55% 8.26% 17.09% 9.13% 25.91% 32.33% 17.88% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 82.88 70.67 96.51 67.02 81.40 101.20 162.77 -10.63%
EPS 25.86 8.84 18.12 8.86 24.36 25.22 34.68 -4.77%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.20 1.07 1.06 0.97 0.94 0.78 1.94 -7.69%
Adjusted Per Share Value based on latest NOSH - 257,569
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 74.01 63.10 86.15 59.84 72.66 90.36 45.41 8.47%
EPS 23.09 7.89 16.17 7.91 21.74 22.52 9.67 15.60%
DPS 0.00 0.00 0.00 0.00 0.00 8.93 0.00 -
NAPS 1.0716 0.9554 0.9462 0.8661 0.839 0.6964 0.5412 12.05%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.77 2.38 1.92 1.54 1.96 1.80 1.70 -
P/RPS 2.14 3.37 1.99 2.30 2.41 1.78 1.04 12.77%
P/EPS 6.84 26.92 10.60 17.38 8.05 7.14 4.90 5.71%
EY 14.61 3.71 9.44 5.75 12.43 14.01 20.40 -5.40%
DY 0.00 0.00 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 1.47 2.22 1.81 1.59 2.09 2.31 0.88 8.92%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 06/08/15 07/08/14 26/08/13 07/08/12 28/07/11 05/08/10 05/08/09 -
Price 1.74 2.40 2.22 1.50 1.99 1.89 2.10 -
P/RPS 2.10 3.40 2.30 2.24 2.44 1.87 1.29 8.45%
P/EPS 6.73 27.15 12.25 16.93 8.17 7.49 6.06 1.76%
EY 14.86 3.68 8.16 5.91 12.24 13.34 16.51 -1.73%
DY 0.00 0.00 0.00 0.00 0.00 5.29 0.00 -
P/NAPS 1.45 2.24 2.09 1.55 2.12 2.42 1.08 5.03%

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