[KKB] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.1%
YoY- -56.03%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 127,909 202,009 228,880 166,709 234,485 268,637 176,517 -5.22%
PBT 37,630 31,924 47,113 26,917 62,401 104,354 51,823 -5.19%
Tax -8,525 -7,981 -12,156 -5,048 -15,284 -26,353 -13,576 -7.45%
NP 29,105 23,943 34,957 21,869 47,117 78,001 38,247 -4.44%
-
NP to SH 26,031 20,968 33,457 20,494 46,607 76,897 36,434 -5.44%
-
Tax Rate 22.65% 25.00% 25.80% 18.75% 24.49% 25.25% 26.20% -
Total Cost 98,804 178,066 193,923 144,840 187,368 190,636 138,270 -5.44%
-
Net Worth 300,793 285,962 279,015 257,676 247,421 234,659 161,129 10.95%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 10,283 10,304 19,357 12,883 25,789 45,128 12,084 -2.65%
Div Payout % 39.50% 49.15% 57.86% 62.87% 55.33% 58.69% 33.17% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 300,793 285,962 279,015 257,676 247,421 234,659 161,129 10.95%
NOSH 257,088 257,623 258,347 257,676 257,730 257,867 80,564 21.32%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 22.75% 11.85% 15.27% 13.12% 20.09% 29.04% 21.67% -
ROE 8.65% 7.33% 11.99% 7.95% 18.84% 32.77% 22.61% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 49.75 78.41 88.59 64.70 90.98 104.18 219.10 -21.88%
EPS 10.13 8.14 12.95 7.95 18.08 29.82 45.22 -22.05%
DPS 4.00 4.00 7.50 5.00 10.00 17.50 15.00 -19.76%
NAPS 1.17 1.11 1.08 1.00 0.96 0.91 2.00 -8.54%
Adjusted Per Share Value based on latest NOSH - 257,676
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 44.30 69.97 79.27 57.74 81.21 93.04 61.14 -5.22%
EPS 9.02 7.26 11.59 7.10 16.14 26.63 12.62 -5.44%
DPS 3.56 3.57 6.70 4.46 8.93 15.63 4.19 -2.67%
NAPS 1.0418 0.9904 0.9664 0.8925 0.8569 0.8127 0.5581 10.95%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.64 1.50 2.67 1.44 1.70 1.90 3.01 -
P/RPS 3.30 1.91 3.01 2.23 1.87 1.82 1.37 15.77%
P/EPS 16.20 18.43 20.62 18.11 9.40 6.37 6.66 15.96%
EY 6.17 5.43 4.85 5.52 10.64 15.69 15.02 -13.77%
DY 2.44 2.67 2.81 3.47 5.88 9.21 4.98 -11.20%
P/NAPS 1.40 1.35 2.47 1.44 1.77 2.09 1.51 -1.25%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 17/02/15 24/02/14 22/02/13 20/02/12 23/02/11 23/02/10 -
Price 1.77 1.25 2.55 1.52 1.75 2.05 3.65 -
P/RPS 3.56 1.59 2.88 2.35 1.92 1.97 1.67 13.43%
P/EPS 17.48 15.36 19.69 19.11 9.68 6.87 8.07 13.74%
EY 5.72 6.51 5.08 5.23 10.33 14.55 12.39 -12.08%
DY 2.26 3.20 2.94 3.29 5.71 8.54 4.11 -9.48%
P/NAPS 1.51 1.13 2.36 1.52 1.82 2.25 1.83 -3.15%

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