[KKB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 10.77%
YoY- -58.6%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 106,849 76,727 202,009 135,919 91,091 42,618 228,880 -39.90%
PBT 44,811 34,374 31,924 18,871 14,115 5,380 47,112 -3.29%
Tax -8,643 -5,767 -7,982 -4,670 -2,059 -1,432 -12,155 -20.38%
NP 36,168 28,607 23,942 14,201 12,056 3,948 34,957 2.30%
-
NP to SH 33,338 26,671 20,968 12,622 11,395 3,797 33,458 -0.23%
-
Tax Rate 19.29% 16.78% 25.00% 24.75% 14.59% 26.62% 25.80% -
Total Cost 70,681 48,120 178,067 121,718 79,035 38,670 193,923 -49.06%
-
Net Worth 309,401 311,805 286,278 278,199 275,851 281,546 278,387 7.31%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 10,316 - - - 19,332 -
Div Payout % - - 49.20% - - - 57.78% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 309,401 311,805 286,278 278,199 275,851 281,546 278,387 7.31%
NOSH 257,834 257,690 257,908 257,591 257,805 258,299 257,765 0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 33.85% 37.28% 11.85% 10.45% 13.24% 9.26% 15.27% -
ROE 10.78% 8.55% 7.32% 4.54% 4.13% 1.35% 12.02% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 41.44 29.77 78.33 52.77 35.33 16.50 88.79 -39.91%
EPS 12.93 10.35 8.13 4.90 4.42 1.47 12.98 -0.25%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 7.50 -
NAPS 1.20 1.21 1.11 1.08 1.07 1.09 1.08 7.29%
Adjusted Per Share Value based on latest NOSH - 255,416
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 37.01 26.57 69.97 47.08 31.55 14.76 79.27 -39.90%
EPS 11.55 9.24 7.26 4.37 3.95 1.32 11.59 -0.23%
DPS 0.00 0.00 3.57 0.00 0.00 0.00 6.70 -
NAPS 1.0716 1.0799 0.9915 0.9635 0.9554 0.9751 0.9642 7.31%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.77 1.38 1.50 2.30 2.38 2.49 2.67 -
P/RPS 4.27 4.63 1.92 4.36 6.74 15.09 3.01 26.33%
P/EPS 13.69 13.33 18.45 46.94 53.85 169.39 20.57 -23.82%
EY 7.31 7.50 5.42 2.13 1.86 0.59 4.86 31.37%
DY 0.00 0.00 2.67 0.00 0.00 0.00 2.81 -
P/NAPS 1.47 1.14 1.35 2.13 2.22 2.28 2.47 -29.31%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 06/08/15 27/04/15 17/02/15 14/11/14 07/08/14 07/05/14 24/02/14 -
Price 1.74 1.64 1.25 1.96 2.40 2.48 2.55 -
P/RPS 4.20 5.51 1.60 3.71 6.79 15.03 2.87 28.98%
P/EPS 13.46 15.85 15.38 40.00 54.30 168.71 19.65 -22.34%
EY 7.43 6.31 6.50 2.50 1.84 0.59 5.09 28.77%
DY 0.00 0.00 3.20 0.00 0.00 0.00 2.94 -
P/NAPS 1.45 1.36 1.13 1.81 2.24 2.28 2.36 -27.79%

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