[KKB] YoY TTM 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- -25.38%
YoY- -67.39%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 181,219 183,536 219,731 197,625 234,667 261,158 145,142 3.76%
PBT 53,038 23,586 50,554 28,429 81,139 92,990 39,321 5.11%
Tax -10,396 -6,001 -11,196 -7,150 -20,089 -23,765 -10,608 -0.33%
NP 42,642 17,585 39,358 21,279 61,050 69,225 28,713 6.81%
-
NP to SH 38,330 15,592 37,804 19,877 60,948 67,843 27,242 5.85%
-
Tax Rate 19.60% 25.44% 22.15% 25.15% 24.76% 25.56% 26.98% -
Total Cost 138,577 165,951 180,373 176,346 173,617 191,933 116,429 2.94%
-
Net Worth 304,621 275,850 280,802 253,070 250,318 213,894 161,091 11.19%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 10,304 12,917 19,324 12,886 45,136 24,979 4,023 16.96%
Div Payout % 26.88% 82.85% 51.12% 64.83% 74.06% 36.82% 14.77% -
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 304,621 275,850 280,802 253,070 250,318 213,894 161,091 11.19%
NOSH 258,153 255,416 257,617 258,235 258,060 257,704 80,545 21.41%
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 23.53% 9.58% 17.91% 10.77% 26.02% 26.51% 19.78% -
ROE 12.58% 5.65% 13.46% 7.85% 24.35% 31.72% 16.91% -
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 70.20 71.86 85.29 76.53 90.93 101.34 180.20 -14.53%
EPS 14.85 6.10 14.67 7.70 23.62 26.33 33.82 -12.81%
DPS 4.00 5.00 7.50 5.00 17.50 9.69 5.00 -3.64%
NAPS 1.18 1.08 1.09 0.98 0.97 0.83 2.00 -8.41%
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 62.76 63.57 76.10 68.45 81.28 90.45 50.27 3.76%
EPS 13.28 5.40 13.09 6.88 21.11 23.50 9.44 5.85%
DPS 3.57 4.47 6.69 4.46 15.63 8.65 1.39 17.01%
NAPS 1.0551 0.9554 0.9726 0.8765 0.867 0.7408 0.5579 11.19%
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 2.17 3.20 2.81 1.93 1.76 1.86 1.32 8.63%
P/EPS 10.24 37.68 16.35 19.23 6.77 7.14 7.01 6.51%
EY 9.77 2.65 6.11 5.20 14.76 14.00 14.27 -6.11%
DY 2.63 2.17 3.13 3.38 10.94 5.16 2.11 3.73%
P/NAPS 1.29 2.13 2.20 1.51 1.65 2.27 1.19 1.35%
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 2.51 2.73 3.28 1.92 1.88 1.88 1.61 7.67%
P/EPS 11.85 32.11 19.08 19.10 7.24 7.26 8.60 5.48%
EY 8.44 3.11 5.24 5.24 13.81 13.78 11.62 -5.18%
DY 2.27 2.55 2.68 3.40 10.23 5.07 1.72 4.73%
P/NAPS 1.49 1.81 2.57 1.50 1.76 2.30 1.46 0.33%

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