[KKB] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
09-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -33.82%
YoY- -60.81%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 166,709 170,989 172,772 210,144 234,484 220,133 209,792 -14.14%
PBT 26,917 25,013 32,036 42,608 62,400 70,309 82,818 -52.56%
Tax -5,048 -6,233 -7,848 -10,468 -15,283 -17,078 -20,004 -59.89%
NP 21,869 18,780 24,188 32,140 47,117 53,230 62,814 -50.35%
-
NP to SH 20,494 17,568 22,840 30,844 46,607 53,208 62,780 -52.42%
-
Tax Rate 18.75% 24.92% 24.50% 24.57% 24.49% 24.29% 24.15% -
Total Cost 144,840 152,209 148,584 178,004 187,367 166,902 146,978 -0.96%
-
Net Worth 257,786 252,690 250,054 255,314 247,470 250,056 242,254 4.21%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 12,889 - - - 25,778 17,186 - -
Div Payout % 62.89% - - - 55.31% 32.30% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 257,786 252,690 250,054 255,314 247,470 250,056 242,254 4.21%
NOSH 257,786 257,847 257,787 257,892 257,782 257,790 257,717 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.12% 10.98% 14.00% 15.29% 20.09% 24.18% 29.94% -
ROE 7.95% 6.95% 9.13% 12.08% 18.83% 21.28% 25.91% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 64.67 66.31 67.02 81.48 90.96 85.39 81.40 -14.16%
EPS 7.95 6.81 8.86 11.96 18.08 20.64 24.36 -52.43%
DPS 5.00 0.00 0.00 0.00 10.00 6.67 0.00 -
NAPS 1.00 0.98 0.97 0.99 0.96 0.97 0.94 4.19%
Adjusted Per Share Value based on latest NOSH - 257,892
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 57.74 59.22 59.84 72.78 81.21 76.24 72.66 -14.14%
EPS 7.10 6.08 7.91 10.68 16.14 18.43 21.74 -52.41%
DPS 4.46 0.00 0.00 0.00 8.93 5.95 0.00 -
NAPS 0.8928 0.8752 0.8661 0.8843 0.8571 0.8661 0.839 4.21%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.44 1.48 1.54 1.67 1.70 1.60 1.96 -
P/RPS 2.23 2.23 2.30 2.05 1.87 1.87 2.41 -5.02%
P/EPS 18.11 21.72 17.38 13.96 9.40 7.75 8.05 71.27%
EY 5.52 4.60 5.75 7.16 10.64 12.90 12.43 -41.64%
DY 3.47 0.00 0.00 0.00 5.88 4.17 0.00 -
P/NAPS 1.44 1.51 1.59 1.69 1.77 1.65 2.09 -21.90%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 07/11/12 07/08/12 09/05/12 20/02/12 24/11/11 28/07/11 -
Price 1.52 1.47 1.50 1.65 1.75 1.71 1.99 -
P/RPS 2.35 2.22 2.24 2.02 1.92 2.00 2.44 -2.46%
P/EPS 19.12 21.58 16.93 13.80 9.68 8.28 8.17 75.81%
EY 5.23 4.63 5.91 7.25 10.33 12.07 12.24 -43.12%
DY 3.29 0.00 0.00 0.00 5.71 3.90 0.00 -
P/NAPS 1.52 1.50 1.55 1.67 1.82 1.76 2.12 -19.81%

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