[KKB] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
07-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 48.1%
YoY- -63.62%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 106,849 91,091 124,371 86,386 104,896 130,444 65,553 8.47%
PBT 44,811 14,115 32,577 16,018 41,409 44,928 20,444 13.96%
Tax -8,643 -2,059 -8,109 -3,924 -10,002 -11,434 -5,606 7.47%
NP 36,168 12,056 24,468 12,094 31,407 33,494 14,838 16.00%
-
NP to SH 33,338 11,395 23,350 11,420 31,390 32,507 13,967 15.59%
-
Tax Rate 19.29% 14.59% 24.89% 24.50% 24.15% 25.45% 27.42% -
Total Cost 70,681 79,035 99,903 74,292 73,489 96,950 50,715 5.68%
-
Net Worth 309,401 275,851 273,189 250,054 242,254 201,074 156,262 12.05%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - 12,889 - -
Div Payout % - - - - - 39.65% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 309,401 275,851 273,189 250,054 242,254 201,074 156,262 12.05%
NOSH 257,834 257,805 257,726 257,787 257,717 257,787 80,547 21.38%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 33.85% 13.24% 19.67% 14.00% 29.94% 25.68% 22.64% -
ROE 10.78% 4.13% 8.55% 4.57% 12.96% 16.17% 8.94% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 41.44 35.33 48.26 33.51 40.70 50.60 81.38 -10.63%
EPS 12.93 4.42 9.06 4.43 12.18 12.61 17.34 -4.77%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.20 1.07 1.06 0.97 0.94 0.78 1.94 -7.69%
Adjusted Per Share Value based on latest NOSH - 257,569
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 37.01 31.55 43.08 29.92 36.33 45.18 22.70 8.48%
EPS 11.55 3.95 8.09 3.96 10.87 11.26 4.84 15.59%
DPS 0.00 0.00 0.00 0.00 0.00 4.46 0.00 -
NAPS 1.0716 0.9554 0.9462 0.8661 0.839 0.6964 0.5412 12.05%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.77 2.38 1.92 1.54 1.96 1.80 1.70 -
P/RPS 4.27 6.74 3.98 4.60 4.82 3.56 2.09 12.63%
P/EPS 13.69 53.85 21.19 34.76 16.09 14.27 9.80 5.72%
EY 7.31 1.86 4.72 2.88 6.21 7.01 10.20 -5.39%
DY 0.00 0.00 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 1.47 2.22 1.81 1.59 2.09 2.31 0.88 8.92%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 06/08/15 07/08/14 26/08/13 07/08/12 28/07/11 05/08/10 05/08/09 -
Price 1.74 2.40 2.22 1.50 1.99 1.89 2.10 -
P/RPS 4.20 6.79 4.60 4.48 4.89 3.74 2.58 8.45%
P/EPS 13.46 54.30 24.50 33.86 16.34 14.99 12.11 1.77%
EY 7.43 1.84 4.08 2.95 6.12 6.67 8.26 -1.74%
DY 0.00 0.00 0.00 0.00 0.00 2.65 0.00 -
P/NAPS 1.45 2.24 2.09 1.55 2.12 2.42 1.08 5.03%

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