[KKB] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 31.86%
YoY- 976.51%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 391,636 407,867 559,031 412,479 209,271 103,111 127,908 20.48%
PBT 34,095 35,479 77,690 29,488 6,404 -9,141 37,629 -1.62%
Tax -5,184 -13,686 -16,280 -6,457 -3,108 3,398 -8,524 -7.94%
NP 28,911 21,793 61,410 23,031 3,296 -5,743 29,105 -0.11%
-
NP to SH 26,031 17,691 48,311 17,644 1,639 -5,780 26,031 0.00%
-
Tax Rate 15.20% 38.57% 20.96% 21.90% 48.53% - 22.65% -
Total Cost 362,725 386,074 497,621 389,448 205,975 108,854 98,803 24.17%
-
Net Worth 363,004 337,707 337,707 299,038 286,149 286,149 301,766 3.12%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 13,057 10,311 15,467 10,311 5,155 - 10,316 4.00%
Div Payout % 50.16% 58.29% 32.02% 58.44% 314.57% - 39.63% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 363,004 337,707 337,707 299,038 286,149 286,149 301,766 3.12%
NOSH 288,727 257,792 257,792 257,792 257,792 257,792 257,920 1.89%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.38% 5.34% 10.99% 5.58% 1.57% -5.57% 22.75% -
ROE 7.17% 5.24% 14.31% 5.90% 0.57% -2.02% 8.63% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 149.96 158.22 216.85 160.00 81.18 40.00 49.59 20.23%
EPS 10.06 6.86 18.74 6.84 0.64 -2.24 10.10 -0.06%
DPS 5.00 4.00 6.00 4.00 2.00 0.00 4.00 3.78%
NAPS 1.39 1.31 1.31 1.16 1.11 1.11 1.17 2.91%
Adjusted Per Share Value based on latest NOSH - 257,792
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 135.64 141.26 193.62 142.86 72.48 35.71 44.30 20.48%
EPS 9.02 6.13 16.73 6.11 0.57 -2.00 9.02 0.00%
DPS 4.52 3.57 5.36 3.57 1.79 0.00 3.57 4.00%
NAPS 1.2573 1.1696 1.1696 1.0357 0.9911 0.9911 1.0452 3.12%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.51 1.75 1.49 0.875 0.95 1.33 1.64 -
P/RPS 1.01 1.11 0.69 0.55 1.17 3.33 3.31 -17.93%
P/EPS 15.15 25.50 7.95 12.78 149.42 -59.32 16.25 -1.16%
EY 6.60 3.92 12.58 7.82 0.67 -1.69 6.15 1.18%
DY 3.31 2.29 4.03 4.57 2.11 0.00 2.44 5.20%
P/NAPS 1.09 1.34 1.14 0.75 0.86 1.20 1.40 -4.08%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 23/02/21 18/02/20 26/02/19 09/02/18 27/02/17 23/02/16 -
Price 1.55 1.65 1.91 1.22 0.88 1.31 1.77 -
P/RPS 1.03 1.04 0.88 0.76 1.08 3.28 3.57 -18.69%
P/EPS 15.55 24.04 10.19 17.83 138.41 -58.43 17.54 -1.98%
EY 6.43 4.16 9.81 5.61 0.72 -1.71 5.70 2.02%
DY 3.23 2.42 3.14 3.28 2.27 0.00 2.26 6.12%
P/NAPS 1.12 1.26 1.46 1.05 0.79 1.18 1.51 -4.85%

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