[KKB] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -25.38%
YoY- -67.39%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 204,695 178,455 166,709 197,625 215,973 227,508 234,485 -8.66%
PBT 43,476 32,069 26,917 28,429 37,010 46,911 62,401 -21.42%
Tax -9,232 -6,319 -5,048 -7,150 -9,206 -11,442 -15,284 -28.56%
NP 34,244 25,750 21,869 21,279 27,804 35,469 47,117 -19.17%
-
NP to SH 32,424 24,161 20,494 19,877 26,637 34,640 46,607 -21.50%
-
Tax Rate 21.23% 19.70% 18.75% 25.15% 24.87% 24.39% 24.49% -
Total Cost 170,451 152,705 144,840 176,346 188,169 192,039 187,368 -6.11%
-
Net Worth 273,498 270,904 257,676 253,070 249,842 255,314 247,421 6.91%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 12,883 12,883 12,883 12,886 25,789 25,789 25,789 -37.06%
Div Payout % 39.74% 53.32% 62.87% 64.83% 96.82% 74.45% 55.33% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 273,498 270,904 257,676 253,070 249,842 255,314 247,421 6.91%
NOSH 258,017 258,004 257,676 258,235 257,569 257,892 257,730 0.07%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.73% 14.43% 13.12% 10.77% 12.87% 15.59% 20.09% -
ROE 11.86% 8.92% 7.95% 7.85% 10.66% 13.57% 18.84% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 79.33 69.17 64.70 76.53 83.85 88.22 90.98 -8.73%
EPS 12.57 9.36 7.95 7.70 10.34 13.43 18.08 -21.53%
DPS 5.00 5.00 5.00 5.00 10.00 10.00 10.00 -37.03%
NAPS 1.06 1.05 1.00 0.98 0.97 0.99 0.96 6.83%
Adjusted Per Share Value based on latest NOSH - 258,235
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 70.90 61.81 57.74 68.45 74.80 78.80 81.21 -8.66%
EPS 11.23 8.37 7.10 6.88 9.23 12.00 16.14 -21.49%
DPS 4.46 4.46 4.46 4.46 8.93 8.93 8.93 -37.07%
NAPS 0.9473 0.9383 0.8925 0.8765 0.8653 0.8843 0.8569 6.92%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.92 1.51 1.44 1.48 1.54 1.67 1.70 -
P/RPS 2.42 2.18 2.23 1.93 1.84 1.89 1.87 18.77%
P/EPS 15.28 16.12 18.11 19.23 14.89 12.43 9.40 38.29%
EY 6.55 6.20 5.52 5.20 6.72 8.04 10.64 -27.65%
DY 2.60 3.31 3.47 3.38 6.49 5.99 5.88 -41.98%
P/NAPS 1.81 1.44 1.44 1.51 1.59 1.69 1.77 1.50%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 08/05/13 22/02/13 07/11/12 07/08/12 09/05/12 20/02/12 -
Price 2.22 1.55 1.52 1.47 1.50 1.65 1.75 -
P/RPS 2.80 2.24 2.35 1.92 1.79 1.87 1.92 28.62%
P/EPS 17.67 16.55 19.11 19.10 14.50 12.28 9.68 49.41%
EY 5.66 6.04 5.23 5.24 6.89 8.14 10.33 -33.06%
DY 2.25 3.23 3.29 3.40 6.67 6.06 5.71 -46.28%
P/NAPS 2.09 1.48 1.52 1.50 1.55 1.67 1.82 9.66%

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