[KKB] QoQ 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- 15.07%
YoY- -60.81%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
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 38,468 41,856 33,849 52,536 69,384 60,204 45,384 -10.39%
PBT 8,157 2,742 5,366 10,652 9,669 11,323 15,267 -34.03%
Tax -373 -751 -1,307 -2,617 -2,475 -2,807 -3,543 -77.55%
NP 7,784 1,991 4,059 8,035 7,194 8,516 11,724 -23.79%
-
NP to SH 7,318 1,756 3,709 7,711 6,701 8,516 11,712 -26.80%
-
Tax Rate 4.57% 27.39% 24.36% 24.57% 25.60% 24.79% 23.21% -
Total Cost 30,684 39,865 29,790 44,501 62,190 51,688 33,660 -5.95%
-
Net Worth 257,676 253,070 249,842 255,314 247,421 250,318 242,495 4.11%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 12,883 - - - 12,886 12,903 - -
Div Payout % 176.06% - - - 192.31% 151.52% - -
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 257,676 253,070 249,842 255,314 247,421 250,318 242,495 4.11%
NOSH 257,676 258,235 257,569 257,892 257,730 258,060 257,973 -0.07%
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 20.24% 4.76% 11.99% 15.29% 10.37% 14.15% 25.83% -
ROE 2.84% 0.69% 1.48% 3.02% 2.71% 3.40% 4.83% -
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 14.93 16.21 13.14 20.37 26.92 23.33 17.59 -10.30%
EPS 2.84 0.68 1.44 2.99 2.60 3.30 4.54 -26.75%
DPS 5.00 0.00 0.00 0.00 5.00 5.00 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 13.32 14.50 11.72 18.20 24.03 20.85 15.72 -10.41%
EPS 2.53 0.61 1.28 2.67 2.32 2.95 4.06 -26.93%
DPS 4.46 0.00 0.00 0.00 4.46 4.47 0.00 -
NAPS 0.8925 0.8765 0.8653 0.8843 0.8569 0.867 0.8399 4.11%
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 9.65 9.13 11.72 8.20 6.31 6.86 11.14 -9.08%
P/EPS 50.70 217.65 106.94 55.85 65.38 48.48 43.17 11.25%
EY 1.97 0.46 0.94 1.79 1.53 2.06 2.32 -10.28%
DY 3.47 0.00 0.00 0.00 2.94 3.13 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 10.18 9.07 11.41 8.10 6.50 7.33 11.31 -6.74%
P/EPS 53.52 216.18 104.17 55.18 67.31 51.82 43.83 14.17%
EY 1.87 0.46 0.96 1.81 1.49 1.93 2.28 -12.32%
DY 3.29 0.00 0.00 0.00 2.86 2.92 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