[KKB] QoQ TTM 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- 17.89%
YoY- -30.25%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 228,880 219,731 204,695 178,455 166,709 197,625 215,973 3.93%
PBT 47,113 50,554 43,476 32,069 26,917 28,429 37,010 17.40%
Tax -12,156 -11,196 -9,232 -6,319 -5,048 -7,150 -9,206 20.29%
NP 34,957 39,358 34,244 25,750 21,869 21,279 27,804 16.44%
-
NP to SH 33,457 37,804 32,424 24,161 20,494 19,877 26,637 16.36%
-
Tax Rate 25.80% 22.15% 21.23% 19.70% 18.75% 25.15% 24.87% -
Total Cost 193,923 180,373 170,451 152,705 144,840 176,346 188,169 2.02%
-
Net Worth 279,015 280,802 273,498 270,904 257,676 253,070 249,842 7.61%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 19,357 19,324 12,883 12,883 12,883 12,886 25,789 -17.36%
Div Payout % 57.86% 51.12% 39.74% 53.32% 62.87% 64.83% 96.82% -
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 279,015 280,802 273,498 270,904 257,676 253,070 249,842 7.61%
NOSH 258,347 257,617 258,017 258,004 257,676 258,235 257,569 0.20%
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% 17.91% 16.73% 14.43% 13.12% 10.77% 12.87% -
ROE 11.99% 13.46% 11.86% 8.92% 7.95% 7.85% 10.66% -
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 88.59 85.29 79.33 69.17 64.70 76.53 83.85 3.72%
EPS 12.95 14.67 12.57 9.36 7.95 7.70 10.34 16.14%
DPS 7.50 7.50 5.00 5.00 5.00 5.00 10.00 -17.40%
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 76.10 70.90 61.81 57.74 68.45 74.80 3.93%
EPS 11.59 13.09 11.23 8.37 7.10 6.88 9.23 16.34%
DPS 6.70 6.69 4.46 4.46 4.46 4.46 8.93 -17.38%
NAPS 0.9664 0.9726 0.9473 0.9383 0.8925 0.8765 0.8653 7.62%
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 2.81 2.42 2.18 2.23 1.93 1.84 38.71%
P/EPS 20.62 16.35 15.28 16.12 18.11 19.23 14.89 24.16%
EY 4.85 6.11 6.55 6.20 5.52 5.20 6.72 -19.49%
DY 2.81 3.13 2.60 3.31 3.47 3.38 6.49 -42.68%
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 2.88 3.28 2.80 2.24 2.35 1.92 1.79 37.18%
P/EPS 19.69 19.08 17.67 16.55 19.11 19.10 14.50 22.55%
EY 5.08 5.24 5.66 6.04 5.23 5.24 6.89 -18.34%
DY 2.94 2.68 2.25 3.23 3.29 3.40 6.67 -41.99%
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