[KKB] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
08-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 122.07%
YoY- 47.56%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 228,880 241,684 248,742 257,128 166,709 170,989 172,772 20.55%
PBT 47,112 56,529 65,154 63,216 26,917 25,013 32,036 29.22%
Tax -12,155 -14,432 -16,218 -15,552 -5,048 -6,233 -7,848 33.75%
NP 34,957 42,097 48,936 47,664 21,869 18,780 24,188 27.74%
-
NP to SH 33,458 40,649 46,700 45,512 20,494 17,568 22,840 28.89%
-
Tax Rate 25.80% 25.53% 24.89% 24.60% 18.75% 24.92% 24.50% -
Total Cost 193,923 199,586 199,806 209,464 144,840 152,209 148,584 19.36%
-
Net Worth 278,387 280,903 273,189 270,904 257,786 252,690 250,054 7.39%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 19,332 8,590 - - 12,889 - - -
Div Payout % 57.78% 21.13% - - 62.89% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 278,387 280,903 273,189 270,904 257,786 252,690 250,054 7.39%
NOSH 257,765 257,709 257,726 258,004 257,786 257,847 257,787 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.27% 17.42% 19.67% 18.54% 13.12% 10.98% 14.00% -
ROE 12.02% 14.47% 17.09% 16.80% 7.95% 6.95% 9.13% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 88.79 93.78 96.51 99.66 64.67 66.31 67.02 20.56%
EPS 12.98 15.77 18.12 17.64 7.95 6.81 8.86 28.90%
DPS 7.50 3.33 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.08 1.09 1.06 1.05 1.00 0.98 0.97 7.40%
Adjusted Per Share Value based on latest NOSH - 258,004
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 79.27 83.71 86.15 89.06 57.74 59.22 59.84 20.55%
EPS 11.59 14.08 16.17 15.76 7.10 6.08 7.91 28.91%
DPS 6.70 2.98 0.00 0.00 4.46 0.00 0.00 -
NAPS 0.9642 0.9729 0.9462 0.9383 0.8928 0.8752 0.8661 7.39%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.67 2.40 1.92 1.51 1.44 1.48 1.54 -
P/RPS 3.01 2.56 1.99 1.52 2.23 2.23 2.30 19.58%
P/EPS 20.57 15.22 10.60 8.56 18.11 21.72 17.38 11.85%
EY 4.86 6.57 9.44 11.68 5.52 4.60 5.75 -10.57%
DY 2.81 1.39 0.00 0.00 3.47 0.00 0.00 -
P/NAPS 2.47 2.20 1.81 1.44 1.44 1.51 1.59 34.02%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 31/10/13 26/08/13 08/05/13 22/02/13 07/11/12 07/08/12 -
Price 2.55 2.80 2.22 1.55 1.52 1.47 1.50 -
P/RPS 2.87 2.99 2.30 1.56 2.35 2.22 2.24 17.91%
P/EPS 19.65 17.75 12.25 8.79 19.12 21.58 16.93 10.41%
EY 5.09 5.63 8.16 11.38 5.23 4.63 5.91 -9.45%
DY 2.94 1.19 0.00 0.00 3.29 0.00 0.00 -
P/NAPS 2.36 2.57 2.09 1.48 1.52 1.50 1.55 32.24%

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