[KKB] QoQ Annualized Quarter 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- 16.66%
YoY- -56.03%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 241,684 248,742 257,128 166,709 170,989 172,772 210,144 9.76%
PBT 56,529 65,154 63,216 26,917 25,013 32,036 42,608 20.71%
Tax -14,432 -16,218 -15,552 -5,048 -6,233 -7,848 -10,468 23.84%
NP 42,097 48,936 47,664 21,869 18,780 24,188 32,140 19.69%
-
NP to SH 40,649 46,700 45,512 20,494 17,568 22,840 30,844 20.18%
-
Tax Rate 25.53% 24.89% 24.60% 18.75% 24.92% 24.50% 24.57% -
Total Cost 199,586 199,806 209,464 144,840 152,209 148,584 178,004 7.92%
-
Net Worth 280,903 273,189 270,904 257,786 252,690 250,054 255,314 6.56%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 8,590 - - 12,889 - - - -
Div Payout % 21.13% - - 62.89% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 280,903 273,189 270,904 257,786 252,690 250,054 255,314 6.56%
NOSH 257,709 257,726 258,004 257,786 257,847 257,787 257,892 -0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 17.42% 19.67% 18.54% 13.12% 10.98% 14.00% 15.29% -
ROE 14.47% 17.09% 16.80% 7.95% 6.95% 9.13% 12.08% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 93.78 96.51 99.66 64.67 66.31 67.02 81.48 9.81%
EPS 15.77 18.12 17.64 7.95 6.81 8.86 11.96 20.22%
DPS 3.33 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.09 1.06 1.05 1.00 0.98 0.97 0.99 6.61%
Adjusted Per Share Value based on latest NOSH - 257,676
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 83.71 86.15 89.06 57.74 59.22 59.84 72.78 9.76%
EPS 14.08 16.17 15.76 7.10 6.08 7.91 10.68 20.21%
DPS 2.98 0.00 0.00 4.46 0.00 0.00 0.00 -
NAPS 0.9729 0.9462 0.9383 0.8928 0.8752 0.8661 0.8843 6.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.40 1.92 1.51 1.44 1.48 1.54 1.67 -
P/RPS 2.56 1.99 1.52 2.23 2.23 2.30 2.05 15.94%
P/EPS 15.22 10.60 8.56 18.11 21.72 17.38 13.96 5.92%
EY 6.57 9.44 11.68 5.52 4.60 5.75 7.16 -5.56%
DY 1.39 0.00 0.00 3.47 0.00 0.00 0.00 -
P/NAPS 2.20 1.81 1.44 1.44 1.51 1.59 1.69 19.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 31/10/13 26/08/13 08/05/13 22/02/13 07/11/12 07/08/12 09/05/12 -
Price 2.80 2.22 1.55 1.52 1.47 1.50 1.65 -
P/RPS 2.99 2.30 1.56 2.35 2.22 2.24 2.02 29.85%
P/EPS 17.75 12.25 8.79 19.12 21.58 16.93 13.80 18.25%
EY 5.63 8.16 11.38 5.23 4.63 5.91 7.25 -15.50%
DY 1.19 0.00 0.00 3.29 0.00 0.00 0.00 -
P/NAPS 2.57 2.09 1.48 1.52 1.50 1.55 1.67 33.25%

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