[KKB] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 15.38%
YoY- -66.98%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 115,128 135,919 181,263 128,242 165,100 199,071 114,430 0.10%
PBT 39,983 18,871 42,397 18,760 52,732 75,947 34,780 2.34%
Tax -7,082 -4,670 -10,824 -4,675 -12,809 -19,074 -8,884 -3.70%
NP 32,901 14,201 31,573 14,085 39,923 56,873 25,896 4.06%
-
NP to SH 29,982 12,622 30,487 13,176 39,906 55,854 24,446 3.45%
-
Tax Rate 17.71% 24.75% 25.53% 24.92% 24.29% 25.11% 25.54% -
Total Cost 82,227 121,718 149,690 114,157 125,177 142,198 88,534 -1.22%
-
Net Worth 304,202 278,199 280,903 252,690 250,056 213,930 166,732 10.53%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 6,442 - 12,889 12,887 - -
Div Payout % - - 21.13% - 32.30% 23.07% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 304,202 278,199 280,903 252,690 250,056 213,930 166,732 10.53%
NOSH 257,798 257,591 257,709 257,847 257,790 257,748 80,546 21.38%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 28.58% 10.45% 17.42% 10.98% 24.18% 28.57% 22.63% -
ROE 9.86% 4.54% 10.85% 5.21% 15.96% 26.11% 14.66% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 44.66 52.77 70.34 49.74 64.04 77.23 142.07 -17.53%
EPS 11.63 4.90 11.83 5.11 15.48 21.67 30.35 -14.76%
DPS 0.00 0.00 2.50 0.00 5.00 5.00 0.00 -
NAPS 1.18 1.08 1.09 0.98 0.97 0.83 2.07 -8.93%
Adjusted Per Share Value based on latest NOSH - 258,235
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 39.87 47.08 62.78 44.42 57.18 68.95 39.63 0.10%
EPS 10.38 4.37 10.56 4.56 13.82 19.34 8.47 3.44%
DPS 0.00 0.00 2.23 0.00 4.46 4.46 0.00 -
NAPS 1.0536 0.9635 0.9729 0.8752 0.8661 0.7409 0.5775 10.53%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.52 2.30 2.40 1.48 1.60 1.88 2.37 -
P/RPS 3.40 4.36 3.41 2.98 2.50 2.43 1.67 12.57%
P/EPS 13.07 46.94 20.29 28.96 10.34 8.68 7.81 8.95%
EY 7.65 2.13 4.93 3.45 9.68 11.53 12.81 -8.22%
DY 0.00 0.00 1.04 0.00 3.13 2.66 0.00 -
P/NAPS 1.29 2.13 2.20 1.51 1.65 2.27 1.14 2.08%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 05/11/15 14/11/14 31/10/13 07/11/12 24/11/11 11/11/10 17/11/09 -
Price 1.76 1.96 2.80 1.47 1.71 1.91 2.91 -
P/RPS 3.94 3.71 3.98 2.96 2.67 2.47 2.05 11.49%
P/EPS 15.13 40.00 23.67 28.77 11.05 8.81 9.59 7.89%
EY 6.61 2.50 4.23 3.48 9.05 11.35 10.43 -7.31%
DY 0.00 0.00 0.89 0.00 2.92 2.62 0.00 -
P/NAPS 1.49 1.81 2.57 1.50 1.76 2.30 1.41 0.92%

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