[KKB] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[KKB] KKB ENGINEERING BHD

Announcement Date

09-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 59.56%

YoY- -104.75%

Quarter Report

KKB 2Q 2016 Results.pdf

Latest QR

Upcoming QR

KKB's Result

KKB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	475,052	315,502	179,594	98,682	213,698	182,182	248,742	11.38%
YoY %	50.57%	75.68%	81.99%	-53.82%	17.30%	-26.76%	-	-
Horiz. %	190.98%	126.84%	72.20%	39.67%	85.91%	73.24%	100.00%	-
PBT	35,746	11,432	-21,460	-4,634	89,622	28,230	65,154	-9.51%
YoY %	212.68%	153.27%	-363.10%	-105.17%	217.47%	-56.67%	-	-
Horiz. %	54.86%	17.55%	-32.94%	-7.11%	137.55%	43.33%	100.00%	-
Tax	-10,186	-3,496	5,226	1,718	-17,286	-4,118	-16,218	-7.45%
YoY %	-191.36%	-166.90%	204.19%	109.94%	-319.77%	74.61%	-	-
Horiz. %	62.81%	21.56%	-32.22%	-10.59%	106.59%	25.39%	100.00%	-
NP	25,560	7,936	-16,234	-2,916	72,336	24,112	48,936	-10.25%
YoY %	222.08%	148.89%	-456.72%	-104.03%	200.00%	-50.73%	-	-
Horiz. %	52.23%	16.22%	-33.17%	-5.96%	147.82%	49.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,420	6,210	-17,354	-3,164	66,676	22,790	46,700	-15.14%
YoY %	180.52%	135.78%	-448.48%	-104.75%	192.57%	-51.20%	-	-
Horiz. %	37.30%	13.30%	-37.16%	-6.78%	142.78%	48.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.50%	30.58%	-	-	19.29%	14.59%	24.89%	-
YoY %	-6.80%	0.00%	-	-	32.21%	-41.38%	-	-
Horiz. %	114.50%	122.86%	-	-	77.50%	58.62%	100.00%	-
Total Cost	449,492	307,566	195,828	101,598	141,362	158,070	199,806	14.46%
YoY %	46.14%	57.06%	92.75%	-28.13%	-10.57%	-20.89%	-	-
Horiz. %	224.96%	153.93%	98.01%	50.85%	70.75%	79.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	299,038	283,571	275,837	290,465	309,401	275,851	273,189	1.51%
YoY %	5.45%	2.80%	-5.04%	-6.12%	12.16%	0.97%	-	-
Horiz. %	109.46%	103.80%	100.97%	106.32%	113.26%	100.97%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	299,038	283,571	275,837	290,465	309,401	275,851	273,189	1.51%
YoY %	5.45%	2.80%	-5.04%	-6.12%	12.16%	0.97%	-	-
Horiz. %	109.46%	103.80%	100.97%	106.32%	113.26%	100.97%	100.00%	-
NOSH	257,792	257,792	257,792	259,344	257,834	257,805	257,726	0.00%
YoY %	0.00%	0.00%	-0.60%	0.59%	0.01%	0.03%	-	-
Horiz. %	100.03%	100.03%	100.03%	100.63%	100.04%	100.03%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	5.38%	2.52%	-9.04%	-2.95%	33.85%	13.24%	19.67%	-
YoY %	113.49%	127.88%	-206.44%	-108.71%	155.66%	-32.69%	-	-
Horiz. %	27.35%	12.81%	-45.96%	-15.00%	172.09%	67.31%	100.00%	-
ROE	5.83%	2.19%	-6.29%	-1.09%	21.55%	8.26%	17.09%	-
YoY %	166.21%	134.82%	-477.06%	-105.06%	160.90%	-51.67%	-	-
Horiz. %	34.11%	12.81%	-36.81%	-6.38%	126.10%	48.33%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	184.28	122.39	69.67	38.05	82.88	70.67	96.51	11.37%
YoY %	50.57%	75.67%	83.10%	-54.09%	17.28%	-26.77%	-	-
Horiz. %	190.94%	126.82%	72.19%	39.43%	85.88%	73.23%	100.00%	-
EPS	6.76	2.40	-6.74	-1.22	25.86	8.84	18.12	-15.14%
YoY %	181.67%	135.61%	-452.46%	-104.72%	192.53%	-51.21%	-	-
Horiz. %	37.31%	13.25%	-37.20%	-6.73%	142.72%	48.79%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.16	1.10	1.07	1.12	1.20	1.07	1.06	1.51%
YoY %	5.45%	2.80%	-4.46%	-6.67%	12.15%	0.94%	-	-
Horiz. %	109.43%	103.77%	100.94%	105.66%	113.21%	100.94%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 249,333
RPS	164.53	109.27	62.20	34.18	74.01	63.10	86.15	11.38%
YoY %	50.57%	75.68%	81.98%	-53.82%	17.29%	-26.76%	-	-
Horiz. %	190.98%	126.84%	72.20%	39.67%	85.91%	73.24%	100.00%	-
EPS	6.03	2.15	-6.01	-1.10	23.09	7.89	16.17	-15.15%
YoY %	180.47%	135.77%	-446.36%	-104.76%	192.65%	-51.21%	-	-
Horiz. %	37.29%	13.30%	-37.17%	-6.80%	142.80%	48.79%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0357	0.9821	0.9554	1.006	1.0716	0.9554	0.9462	1.51%
YoY %	5.46%	2.79%	-5.03%	-6.12%	12.16%	0.97%	-	-
Horiz. %	109.46%	103.79%	100.97%	106.32%	113.25%	100.97%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.29	0.795	1.26	1.37	1.77	2.38	1.92	-
P/RPS	0.70	0.65	1.81	3.60	2.14	3.37	1.99	-15.97%
YoY %	7.69%	-64.09%	-49.72%	68.22%	-36.50%	69.35%	-	-
Horiz. %	35.18%	32.66%	90.95%	180.90%	107.54%	169.35%	100.00%	-
P/EPS	19.09	33.00	-18.72	-112.30	6.84	26.92	10.60	10.29%
YoY %	-42.15%	276.28%	83.33%	-1,741.81%	-74.59%	153.96%	-	-
Horiz. %	180.09%	311.32%	-176.60%	-1,059.43%	64.53%	253.96%	100.00%	-
EY	5.24	3.03	-5.34	-0.89	14.61	3.71	9.44	-9.34%
YoY %	72.94%	156.74%	-500.00%	-106.09%	293.80%	-60.70%	-	-
Horiz. %	55.51%	32.10%	-56.57%	-9.43%	154.77%	39.30%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.11	0.72	1.18	1.22	1.47	2.22	1.81	-7.82%
YoY %	54.17%	-38.98%	-3.28%	-17.01%	-33.78%	22.65%	-	-
Horiz. %	61.33%	39.78%	65.19%	67.40%	81.22%	122.65%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	15/08/19	07/08/18	09/08/17	09/08/16	06/08/15	07/08/14	26/08/13	-
Price	1.43	0.925	1.05	1.56	1.74	2.40	2.22	-
P/RPS	0.78	0.76	1.51	4.10	2.10	3.40	2.30	-16.48%
YoY %	2.63%	-49.67%	-63.17%	95.24%	-38.24%	47.83%	-	-
Horiz. %	33.91%	33.04%	65.65%	178.26%	91.30%	147.83%	100.00%	-
P/EPS	21.16	38.40	-15.60	-127.87	6.73	27.15	12.25	9.53%
YoY %	-44.90%	346.15%	87.80%	-2,000.00%	-75.21%	121.63%	-	-
Horiz. %	172.73%	313.47%	-127.35%	-1,043.84%	54.94%	221.63%	100.00%	-
EY	4.73	2.60	-6.41	-0.78	14.86	3.68	8.16	-8.68%
YoY %	81.92%	140.56%	-721.79%	-105.25%	303.80%	-54.90%	-	-
Horiz. %	57.97%	31.86%	-78.55%	-9.56%	182.11%	45.10%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.23	0.84	0.98	1.39	1.45	2.24	2.09	-8.45%
YoY %	46.43%	-14.29%	-29.50%	-4.14%	-35.27%	7.18%	-	-
Horiz. %	58.85%	40.19%	46.89%	66.51%	69.38%	107.18%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos