[KKB] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 27.13%
YoY- -28.55%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 135,919 181,263 128,242 165,100 199,071 114,430 90,695 6.97%
PBT 18,871 42,397 18,760 52,732 75,947 34,780 11,561 8.50%
Tax -4,670 -10,824 -4,675 -12,809 -19,074 -8,884 -3,316 5.86%
NP 14,201 31,573 14,085 39,923 56,873 25,896 8,245 9.48%
-
NP to SH 12,622 30,487 13,176 39,906 55,854 24,446 8,093 7.68%
-
Tax Rate 24.75% 25.53% 24.92% 24.29% 25.11% 25.54% 28.68% -
Total Cost 121,718 149,690 114,157 125,177 142,198 88,534 82,450 6.70%
-
Net Worth 278,199 280,903 252,690 250,056 213,930 166,732 128,587 13.71%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 6,442 - 12,889 12,887 - - -
Div Payout % - 21.13% - 32.30% 23.07% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 278,199 280,903 252,690 250,056 213,930 166,732 128,587 13.71%
NOSH 257,591 257,709 257,847 257,790 257,748 80,546 72,648 23.47%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.45% 17.42% 10.98% 24.18% 28.57% 22.63% 9.09% -
ROE 4.54% 10.85% 5.21% 15.96% 26.11% 14.66% 6.29% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 52.77 70.34 49.74 64.04 77.23 142.07 124.84 -13.36%
EPS 4.90 11.83 5.11 15.48 21.67 30.35 11.14 -12.78%
DPS 0.00 2.50 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.08 1.09 0.98 0.97 0.83 2.07 1.77 -7.90%
Adjusted Per Share Value based on latest NOSH - 258,060
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 47.08 62.78 44.42 57.18 68.95 39.63 31.41 6.97%
EPS 4.37 10.56 4.56 13.82 19.34 8.47 2.80 7.69%
DPS 0.00 2.23 0.00 4.46 4.46 0.00 0.00 -
NAPS 0.9635 0.9729 0.8752 0.8661 0.7409 0.5775 0.4454 13.71%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.30 2.40 1.48 1.60 1.88 2.37 1.90 -
P/RPS 4.36 3.41 2.98 2.50 2.43 1.67 1.52 19.18%
P/EPS 46.94 20.29 28.96 10.34 8.68 7.81 17.06 18.36%
EY 2.13 4.93 3.45 9.68 11.53 12.81 5.86 -15.51%
DY 0.00 1.04 0.00 3.13 2.66 0.00 0.00 -
P/NAPS 2.13 2.20 1.51 1.65 2.27 1.14 1.07 12.15%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 14/11/14 31/10/13 07/11/12 24/11/11 11/11/10 17/11/09 18/11/08 -
Price 1.96 2.80 1.47 1.71 1.91 2.91 1.80 -
P/RPS 3.71 3.98 2.96 2.67 2.47 2.05 1.44 17.07%
P/EPS 40.00 23.67 28.77 11.05 8.81 9.59 16.16 16.29%
EY 2.50 4.23 3.48 9.05 11.35 10.43 6.19 -14.01%
DY 0.00 0.89 0.00 2.92 2.62 0.00 0.00 -
P/NAPS 1.81 2.57 1.50 1.76 2.30 1.41 1.02 10.02%

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