[KKB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 16.79%
YoY- -39.39%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 128,242 86,386 52,536 234,484 165,100 104,896 59,513 66.59%
PBT 18,760 16,018 10,652 62,400 52,732 41,409 26,142 -19.79%
Tax -4,675 -3,924 -2,617 -15,283 -12,809 -10,002 -6,459 -19.33%
NP 14,085 12,094 8,035 47,117 39,923 31,407 19,683 -19.94%
-
NP to SH 13,176 11,420 7,711 46,607 39,906 31,390 19,678 -23.40%
-
Tax Rate 24.92% 24.50% 24.57% 24.49% 24.29% 24.15% 24.71% -
Total Cost 114,157 74,292 44,501 187,367 125,177 73,489 39,830 101.38%
-
Net Worth 252,690 250,054 255,314 247,470 250,056 242,254 255,323 -0.68%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 25,778 12,889 - - -
Div Payout % - - - 55.31% 32.30% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 252,690 250,054 255,314 247,470 250,056 242,254 255,323 -0.68%
NOSH 257,847 257,787 257,892 257,782 257,790 257,717 257,903 -0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.98% 14.00% 15.29% 20.09% 24.18% 29.94% 33.07% -
ROE 5.21% 4.57% 3.02% 18.83% 15.96% 12.96% 7.71% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 49.74 33.51 20.37 90.96 64.04 40.70 23.08 66.61%
EPS 5.11 4.43 2.99 18.08 15.48 12.18 7.63 -23.39%
DPS 0.00 0.00 0.00 10.00 5.00 0.00 0.00 -
NAPS 0.98 0.97 0.99 0.96 0.97 0.94 0.99 -0.67%
Adjusted Per Share Value based on latest NOSH - 257,730
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 44.42 29.92 18.20 81.21 57.18 36.33 20.61 66.61%
EPS 4.56 3.96 2.67 16.14 13.82 10.87 6.82 -23.48%
DPS 0.00 0.00 0.00 8.93 4.46 0.00 0.00 -
NAPS 0.8752 0.8661 0.8843 0.8571 0.8661 0.839 0.8843 -0.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.48 1.54 1.67 1.70 1.60 1.96 2.10 -
P/RPS 2.98 4.60 8.20 1.87 2.50 4.82 9.10 -52.39%
P/EPS 28.96 34.76 55.85 9.40 10.34 16.09 27.52 3.44%
EY 3.45 2.88 1.79 10.64 9.68 6.21 3.63 -3.32%
DY 0.00 0.00 0.00 5.88 3.13 0.00 0.00 -
P/NAPS 1.51 1.59 1.69 1.77 1.65 2.09 2.12 -20.19%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 07/11/12 07/08/12 09/05/12 20/02/12 24/11/11 28/07/11 04/05/11 -
Price 1.47 1.50 1.65 1.75 1.71 1.99 2.10 -
P/RPS 2.96 4.48 8.10 1.92 2.67 4.89 9.10 -52.60%
P/EPS 28.77 33.86 55.18 9.68 11.05 16.34 27.52 2.99%
EY 3.48 2.95 1.81 10.33 9.05 6.12 3.63 -2.76%
DY 0.00 0.00 0.00 5.71 2.92 0.00 0.00 -
P/NAPS 1.50 1.55 1.67 1.82 1.76 2.12 2.12 -20.54%

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