[KKB] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
09-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -33.82%
YoY- -60.81%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 306,908 170,472 257,128 210,144 238,052 270,204 120,952 16.77%
PBT 137,496 21,520 63,216 42,608 104,568 107,300 36,532 24.70%
Tax -23,068 -5,728 -15,552 -10,468 -25,836 -27,476 -10,228 14.50%
NP 114,428 15,792 47,664 32,140 78,732 79,824 26,304 27.75%
-
NP to SH 106,684 15,188 45,512 30,844 78,712 76,180 24,688 27.61%
-
Tax Rate 16.78% 26.62% 24.60% 24.57% 24.71% 25.61% 28.00% -
Total Cost 192,480 154,680 209,464 178,004 159,320 190,380 94,648 12.55%
-
Net Worth 311,805 281,546 270,904 255,314 255,323 197,378 151,479 12.77%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 311,805 281,546 270,904 255,314 255,323 197,378 151,479 12.77%
NOSH 257,690 258,299 258,004 257,892 257,903 80,562 80,574 21.37%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 37.28% 9.26% 18.54% 15.29% 33.07% 29.54% 21.75% -
ROE 34.21% 5.39% 16.80% 12.08% 30.83% 38.60% 16.30% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 119.10 66.00 99.66 81.48 92.30 335.40 150.11 -3.78%
EPS 41.40 5.88 17.64 11.96 30.52 94.56 30.64 5.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.09 1.05 0.99 0.99 2.45 1.88 -7.07%
Adjusted Per Share Value based on latest NOSH - 257,892
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 106.30 59.04 89.06 72.78 82.45 93.58 41.89 16.78%
EPS 36.95 5.26 15.76 10.68 27.26 26.38 8.55 27.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0799 0.9751 0.9383 0.8843 0.8843 0.6836 0.5246 12.78%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.38 2.49 1.51 1.67 2.10 5.75 1.47 -
P/RPS 1.16 3.77 1.52 2.05 2.28 1.71 0.98 2.84%
P/EPS 3.33 42.35 8.56 13.96 6.88 6.08 4.80 -5.90%
EY 30.00 2.36 11.68 7.16 14.53 16.45 20.84 6.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 2.28 1.44 1.69 2.12 2.35 0.78 6.52%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/04/15 07/05/14 08/05/13 09/05/12 04/05/11 10/05/10 06/05/09 -
Price 1.64 2.48 1.55 1.65 2.10 5.93 1.64 -
P/RPS 1.38 3.76 1.56 2.02 2.28 1.77 1.09 4.00%
P/EPS 3.96 42.18 8.79 13.80 6.88 6.27 5.35 -4.88%
EY 25.24 2.37 11.38 7.25 14.53 15.95 18.68 5.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 2.28 1.48 1.67 2.12 2.42 0.87 7.72%

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