[KKB] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 30.57%
YoY- 131.38%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 76,988 115,128 135,919 181,263 128,242 165,100 199,071 -14.63%
PBT -2,501 39,983 18,871 42,397 18,760 52,732 75,947 -
Tax 1,069 -7,082 -4,670 -10,824 -4,675 -12,809 -19,074 -
NP -1,432 32,901 14,201 31,573 14,085 39,923 56,873 -
-
NP to SH -1,717 29,982 12,622 30,487 13,176 39,906 55,854 -
-
Tax Rate - 17.71% 24.75% 25.53% 24.92% 24.29% 25.11% -
Total Cost 78,420 82,227 121,718 149,690 114,157 125,177 142,198 -9.43%
-
Net Worth 288,727 304,202 278,199 280,903 252,690 250,056 213,930 5.11%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 6,442 - 12,889 12,887 -
Div Payout % - - - 21.13% - 32.30% 23.07% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 288,727 304,202 278,199 280,903 252,690 250,056 213,930 5.11%
NOSH 257,792 257,798 257,591 257,709 257,847 257,790 257,748 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -1.86% 28.58% 10.45% 17.42% 10.98% 24.18% 28.57% -
ROE -0.59% 9.86% 4.54% 10.85% 5.21% 15.96% 26.11% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.86 44.66 52.77 70.34 49.74 64.04 77.23 -14.63%
EPS -0.67 11.63 4.90 11.83 5.11 15.48 21.67 -
DPS 0.00 0.00 0.00 2.50 0.00 5.00 5.00 -
NAPS 1.12 1.18 1.08 1.09 0.98 0.97 0.83 5.11%
Adjusted Per Share Value based on latest NOSH - 257,617
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 26.66 39.87 47.08 62.78 44.42 57.18 68.95 -14.63%
EPS -0.59 10.38 4.37 10.56 4.56 13.82 19.34 -
DPS 0.00 0.00 0.00 2.23 0.00 4.46 4.46 -
NAPS 1.00 1.0536 0.9635 0.9729 0.8752 0.8661 0.7409 5.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.39 1.52 2.30 2.40 1.48 1.60 1.88 -
P/RPS 4.65 3.40 4.36 3.41 2.98 2.50 2.43 11.41%
P/EPS -208.70 13.07 46.94 20.29 28.96 10.34 8.68 -
EY -0.48 7.65 2.13 4.93 3.45 9.68 11.53 -
DY 0.00 0.00 0.00 1.04 0.00 3.13 2.66 -
P/NAPS 1.24 1.29 2.13 2.20 1.51 1.65 2.27 -9.57%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 10/11/16 05/11/15 14/11/14 31/10/13 07/11/12 24/11/11 11/11/10 -
Price 1.35 1.76 1.96 2.80 1.47 1.71 1.91 -
P/RPS 4.52 3.94 3.71 3.98 2.96 2.67 2.47 10.58%
P/EPS -202.69 15.13 40.00 23.67 28.77 11.05 8.81 -
EY -0.49 6.61 2.50 4.23 3.48 9.05 11.35 -
DY 0.00 0.00 0.00 0.89 0.00 2.92 2.62 -
P/NAPS 1.21 1.49 1.81 2.57 1.50 1.76 2.30 -10.14%

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