[KKB] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 16.66%
YoY- -56.03%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 127,908 202,009 228,880 166,709 234,484 268,637 176,516 -5.22%
PBT 37,629 31,924 47,112 26,917 62,400 104,354 51,824 -5.19%
Tax -8,524 -7,982 -12,155 -5,048 -15,283 -26,353 -13,577 -7.46%
NP 29,105 23,942 34,957 21,869 47,117 78,001 38,247 -4.44%
-
NP to SH 26,031 20,968 33,458 20,494 46,607 76,897 36,434 -5.44%
-
Tax Rate 22.65% 25.00% 25.80% 18.75% 24.49% 25.25% 26.20% -
Total Cost 98,803 178,067 193,923 144,840 187,367 190,636 138,269 -5.44%
-
Net Worth 301,766 286,278 278,387 257,786 247,470 234,583 178,827 9.10%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 10,316 10,316 19,332 12,889 25,778 45,112 12,082 -2.59%
Div Payout % 39.63% 49.20% 57.78% 62.89% 55.31% 58.67% 33.16% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 301,766 286,278 278,387 257,786 247,470 234,583 178,827 9.10%
NOSH 257,920 257,908 257,765 257,786 257,782 257,784 80,552 21.39%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 22.75% 11.85% 15.27% 13.12% 20.09% 29.04% 21.67% -
ROE 8.63% 7.32% 12.02% 7.95% 18.83% 32.78% 20.37% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 49.59 78.33 88.79 64.67 90.96 104.21 219.13 -21.92%
EPS 10.10 8.13 12.98 7.95 18.08 29.83 45.23 -22.10%
DPS 4.00 4.00 7.50 5.00 10.00 17.50 15.00 -19.76%
NAPS 1.17 1.11 1.08 1.00 0.96 0.91 2.22 -10.12%
Adjusted Per Share Value based on latest NOSH - 257,676
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 44.30 69.97 79.27 57.74 81.21 93.04 61.14 -5.22%
EPS 9.02 7.26 11.59 7.10 16.14 26.63 12.62 -5.44%
DPS 3.57 3.57 6.70 4.46 8.93 15.62 4.18 -2.59%
NAPS 1.0452 0.9915 0.9642 0.8928 0.8571 0.8125 0.6194 9.10%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.64 1.50 2.67 1.44 1.70 1.90 3.01 -
P/RPS 3.31 1.92 3.01 2.23 1.87 1.82 1.37 15.83%
P/EPS 16.25 18.45 20.57 18.11 9.40 6.37 6.65 16.04%
EY 6.15 5.42 4.86 5.52 10.64 15.70 15.03 -13.83%
DY 2.44 2.67 2.81 3.47 5.88 9.21 4.98 -11.20%
P/NAPS 1.40 1.35 2.47 1.44 1.77 2.09 1.36 0.48%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 17/02/15 24/02/14 22/02/13 20/02/12 23/02/11 23/02/10 -
Price 1.77 1.25 2.55 1.52 1.75 2.05 3.65 -
P/RPS 3.57 1.60 2.87 2.35 1.92 1.97 1.67 13.49%
P/EPS 17.54 15.38 19.65 19.12 9.68 6.87 8.07 13.80%
EY 5.70 6.50 5.09 5.23 10.33 14.55 12.39 -12.13%
DY 2.26 3.20 2.94 3.29 5.71 8.54 4.11 -9.48%
P/NAPS 1.51 1.13 2.36 1.52 1.82 2.25 1.64 -1.36%

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