[KKB] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 16.79%
YoY- -39.39%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 202,009 228,880 166,709 234,484 268,637 176,516 121,407 8.85%
PBT 31,924 47,112 26,917 62,400 104,354 51,824 16,102 12.07%
Tax -7,982 -12,155 -5,048 -15,283 -26,353 -13,577 -5,041 7.95%
NP 23,942 34,957 21,869 47,117 78,001 38,247 11,061 13.72%
-
NP to SH 20,968 33,458 20,494 46,607 76,897 36,434 10,889 11.53%
-
Tax Rate 25.00% 25.80% 18.75% 24.49% 25.25% 26.20% 31.31% -
Total Cost 178,067 193,923 144,840 187,367 190,636 138,269 110,346 8.29%
-
Net Worth 286,278 278,387 257,786 247,470 234,583 178,827 134,376 13.42%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 10,316 19,332 12,889 25,778 45,112 12,082 3,732 18.45%
Div Payout % 49.20% 57.78% 62.89% 55.31% 58.67% 33.16% 34.28% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 286,278 278,387 257,786 247,470 234,583 178,827 134,376 13.42%
NOSH 257,908 257,765 257,786 257,782 257,784 80,552 74,653 22.94%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 11.85% 15.27% 13.12% 20.09% 29.04% 21.67% 9.11% -
ROE 7.32% 12.02% 7.95% 18.83% 32.78% 20.37% 8.10% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 78.33 88.79 64.67 90.96 104.21 219.13 162.63 -11.45%
EPS 8.13 12.98 7.95 18.08 29.83 45.23 14.59 -9.28%
DPS 4.00 7.50 5.00 10.00 17.50 15.00 5.00 -3.64%
NAPS 1.11 1.08 1.00 0.96 0.91 2.22 1.80 -7.73%
Adjusted Per Share Value based on latest NOSH - 257,730
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 69.97 79.27 57.74 81.21 93.04 61.14 42.05 8.85%
EPS 7.26 11.59 7.10 16.14 26.63 12.62 3.77 11.53%
DPS 3.57 6.70 4.46 8.93 15.62 4.18 1.29 18.48%
NAPS 0.9915 0.9642 0.8928 0.8571 0.8125 0.6194 0.4654 13.42%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.50 2.67 1.44 1.70 1.90 3.01 1.78 -
P/RPS 1.92 3.01 2.23 1.87 1.82 1.37 1.09 9.89%
P/EPS 18.45 20.57 18.11 9.40 6.37 6.65 12.20 7.13%
EY 5.42 4.86 5.52 10.64 15.70 15.03 8.19 -6.64%
DY 2.67 2.81 3.47 5.88 9.21 4.98 2.81 -0.84%
P/NAPS 1.35 2.47 1.44 1.77 2.09 1.36 0.99 5.30%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 17/02/15 24/02/14 22/02/13 20/02/12 23/02/11 23/02/10 24/02/09 -
Price 1.25 2.55 1.52 1.75 2.05 3.65 1.69 -
P/RPS 1.60 2.87 2.35 1.92 1.97 1.67 1.04 7.44%
P/EPS 15.38 19.65 19.12 9.68 6.87 8.07 11.59 4.82%
EY 6.50 5.09 5.23 10.33 14.55 12.39 8.63 -4.61%
DY 3.20 2.94 3.29 5.71 8.54 4.11 2.96 1.30%
P/NAPS 1.13 2.36 1.52 1.82 2.25 1.64 0.94 3.11%

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