[KKB] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -32.09%
YoY- 24.15%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 412,479 209,271 103,112 127,909 202,009 228,880 166,709 16.29%
PBT 29,488 6,404 -9,141 37,630 31,924 47,113 26,917 1.53%
Tax -6,458 -3,108 3,397 -8,525 -7,981 -12,156 -5,048 4.18%
NP 23,030 3,296 -5,744 29,105 23,943 34,957 21,869 0.86%
-
NP to SH 17,644 1,639 -5,780 26,031 20,968 33,457 20,494 -2.46%
-
Tax Rate 21.90% 48.53% - 22.65% 25.00% 25.80% 18.75% -
Total Cost 389,449 205,975 108,856 98,804 178,066 193,923 144,840 17.91%
-
Net Worth 299,038 286,149 286,149 300,793 285,962 279,015 257,676 2.51%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 10,311 5,155 - 10,283 10,304 19,357 12,883 -3.64%
Div Payout % 58.44% 314.57% - 39.50% 49.15% 57.86% 62.87% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 299,038 286,149 286,149 300,793 285,962 279,015 257,676 2.51%
NOSH 257,792 257,792 257,792 257,088 257,623 258,347 257,676 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.58% 1.57% -5.57% 22.75% 11.85% 15.27% 13.12% -
ROE 5.90% 0.57% -2.02% 8.65% 7.33% 11.99% 7.95% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 160.00 81.18 40.00 49.75 78.41 88.59 64.70 16.28%
EPS 6.84 0.64 -2.24 10.13 8.14 12.95 7.95 -2.47%
DPS 4.00 2.00 0.00 4.00 4.00 7.50 5.00 -3.64%
NAPS 1.16 1.11 1.11 1.17 1.11 1.08 1.00 2.50%
Adjusted Per Share Value based on latest NOSH - 257,088
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 142.86 72.48 35.71 44.30 69.97 79.27 57.74 16.29%
EPS 6.11 0.57 -2.00 9.02 7.26 11.59 7.10 -2.47%
DPS 3.57 1.79 0.00 3.56 3.57 6.70 4.46 -3.64%
NAPS 1.0357 0.9911 0.9911 1.0418 0.9904 0.9664 0.8925 2.50%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.875 0.95 1.33 1.64 1.50 2.67 1.44 -
P/RPS 0.55 1.17 3.33 3.30 1.91 3.01 2.23 -20.80%
P/EPS 12.78 149.42 -59.32 16.20 18.43 20.62 18.11 -5.64%
EY 7.82 0.67 -1.69 6.17 5.43 4.85 5.52 5.97%
DY 4.57 2.11 0.00 2.44 2.67 2.81 3.47 4.69%
P/NAPS 0.75 0.86 1.20 1.40 1.35 2.47 1.44 -10.29%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 09/02/18 27/02/17 23/02/16 17/02/15 24/02/14 22/02/13 -
Price 1.22 0.88 1.31 1.77 1.25 2.55 1.52 -
P/RPS 0.76 1.08 3.28 3.56 1.59 2.88 2.35 -17.14%
P/EPS 17.83 138.41 -58.43 17.48 15.36 19.69 19.11 -1.14%
EY 5.61 0.72 -1.71 5.72 6.51 5.08 5.23 1.17%
DY 3.28 2.27 0.00 2.26 3.20 2.94 3.29 -0.05%
P/NAPS 1.05 0.79 1.18 1.51 1.13 2.36 1.52 -5.97%

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