[KKB] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 10.29%
YoY- 336.4%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 559,031 545,548 492,253 465,680 412,479 340,104 277,226 59.40%
PBT 77,690 59,806 41,645 34,446 29,488 26,656 22,849 125.61%
Tax -16,279 -13,142 -9,802 -7,681 -6,458 -7,905 -7,468 67.88%
NP 61,411 46,664 31,843 26,765 23,030 18,751 15,381 151.04%
-
NP to SH 48,311 35,652 23,249 19,459 17,644 15,380 13,421 134.32%
-
Tax Rate 20.95% 21.97% 23.54% 22.30% 21.90% 29.66% 32.68% -
Total Cost 497,620 498,884 460,410 438,915 389,449 321,353 261,845 53.24%
-
Net Worth 337,707 317,084 299,038 301,616 299,038 291,304 283,571 12.31%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 15,467 10,311 10,311 10,311 10,311 5,155 5,155 107.61%
Div Payout % 32.02% 28.92% 44.35% 52.99% 58.44% 33.52% 38.42% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 337,707 317,084 299,038 301,616 299,038 291,304 283,571 12.31%
NOSH 257,792 257,792 257,792 257,792 257,792 257,792 257,792 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.99% 8.55% 6.47% 5.75% 5.58% 5.51% 5.55% -
ROE 14.31% 11.24% 7.77% 6.45% 5.90% 5.28% 4.73% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 216.85 211.62 190.95 180.64 160.00 131.93 107.54 59.40%
EPS 18.74 13.83 9.02 7.55 6.84 5.97 5.21 134.21%
DPS 6.00 4.00 4.00 4.00 4.00 2.00 2.00 107.59%
NAPS 1.31 1.23 1.16 1.17 1.16 1.13 1.10 12.31%
Adjusted Per Share Value based on latest NOSH - 257,792
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 193.62 188.95 170.49 161.29 142.86 117.79 96.02 59.40%
EPS 16.73 12.35 8.05 6.74 6.11 5.33 4.65 134.25%
DPS 5.36 3.57 3.57 3.57 3.57 1.79 1.79 107.33%
NAPS 1.1696 1.0982 1.0357 1.0446 1.0357 1.0089 0.9821 12.31%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.49 1.50 1.29 1.22 0.875 0.945 0.795 -
P/RPS 0.69 0.71 0.68 0.68 0.55 0.72 0.74 -4.54%
P/EPS 7.95 10.85 14.30 16.16 12.78 15.84 15.27 -35.20%
EY 12.58 9.22 6.99 6.19 7.82 6.31 6.55 54.32%
DY 4.03 2.67 3.10 3.28 4.57 2.12 2.52 36.63%
P/NAPS 1.14 1.22 1.11 1.04 0.75 0.84 0.72 35.73%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 18/02/20 13/11/19 15/08/19 21/05/19 26/02/19 19/11/18 07/08/18 -
Price 1.91 1.40 1.43 1.31 1.22 0.905 0.925 -
P/RPS 0.88 0.66 0.75 0.73 0.76 0.69 0.86 1.54%
P/EPS 10.19 10.12 15.86 17.35 17.83 15.17 17.77 -30.90%
EY 9.81 9.88 6.31 5.76 5.61 6.59 5.63 44.65%
DY 3.14 2.86 2.80 3.05 3.28 2.21 2.16 28.23%
P/NAPS 1.46 1.14 1.23 1.12 1.05 0.80 0.84 44.41%

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