[KKB] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 20.21%
YoY- -2.66%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 536,910 406,552 406,802 373,161 420,180 537,338 359,913 6.88%
PBT 58,322 49,814 13,973 41,736 52,197 62,236 21,812 17.79%
Tax -16,140 -11,106 -3,218 -8,180 -12,924 -13,985 -5,072 21.25%
NP 42,182 38,708 10,754 33,556 39,273 48,250 16,740 16.63%
-
NP to SH 20,788 30,688 6,704 28,838 29,625 37,393 13,381 7.61%
-
Tax Rate 27.67% 22.29% 23.03% 19.60% 24.76% 22.47% 23.25% -
Total Cost 494,728 367,844 396,048 339,605 380,906 489,088 343,173 6.27%
-
Net Worth 404,217 404,217 392,668 350,597 342,863 317,084 291,304 5.60%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 404,217 404,217 392,668 350,597 342,863 317,084 291,304 5.60%
NOSH 288,727 288,727 288,727 257,792 257,792 257,792 257,792 1.90%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 7.86% 9.52% 2.64% 8.99% 9.35% 8.98% 4.65% -
ROE 5.14% 7.59% 1.71% 8.23% 8.64% 11.79% 4.59% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 185.96 140.81 140.90 144.75 162.99 208.44 139.61 4.88%
EPS 7.20 10.63 2.32 11.19 11.49 14.51 5.19 5.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.40 1.36 1.36 1.33 1.23 1.13 3.63%
Adjusted Per Share Value based on latest NOSH - 257,792
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 185.96 140.81 140.90 129.24 145.53 186.11 124.66 6.88%
EPS 7.20 10.63 2.32 9.99 10.26 12.95 4.63 7.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.40 1.36 1.2143 1.1875 1.0982 1.0089 5.60%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.59 1.41 1.40 1.30 1.41 1.50 0.945 -
P/RPS 0.86 1.00 0.99 0.90 0.87 0.72 0.68 3.98%
P/EPS 22.08 13.27 60.30 11.62 12.27 10.34 18.21 3.26%
EY 4.53 7.54 1.66 8.61 8.15 9.67 5.49 -3.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.01 1.03 0.96 1.06 1.22 0.84 5.21%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 11/11/24 21/11/23 16/11/22 18/11/21 16/11/20 13/11/19 19/11/18 -
Price 1.59 1.42 1.31 1.51 1.55 1.40 0.905 -
P/RPS 0.86 1.01 0.93 1.04 0.95 0.67 0.65 4.77%
P/EPS 22.08 13.36 56.42 13.50 13.49 9.65 17.43 4.01%
EY 4.53 7.49 1.77 7.41 7.41 10.36 5.74 -3.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.01 0.96 1.11 1.17 1.14 0.80 6.07%

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