[KKB] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -13.18%
YoY- 24.15%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 412,479 209,271 103,111 127,908 202,009 228,880 166,709 16.29%
PBT 29,488 6,404 -9,141 37,629 31,924 47,112 26,917 1.53%
Tax -6,457 -3,108 3,398 -8,524 -7,982 -12,155 -5,048 4.18%
NP 23,031 3,296 -5,743 29,105 23,942 34,957 21,869 0.86%
-
NP to SH 17,644 1,639 -5,780 26,031 20,968 33,458 20,494 -2.46%
-
Tax Rate 21.90% 48.53% - 22.65% 25.00% 25.80% 18.75% -
Total Cost 389,448 205,975 108,854 98,803 178,067 193,923 144,840 17.91%
-
Net Worth 299,038 286,149 286,149 301,766 286,278 278,387 257,786 2.50%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 10,311 5,155 - 10,316 10,316 19,332 12,889 -3.64%
Div Payout % 58.44% 314.57% - 39.63% 49.20% 57.78% 62.89% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 299,038 286,149 286,149 301,766 286,278 278,387 257,786 2.50%
NOSH 257,792 257,792 257,792 257,920 257,908 257,765 257,786 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.58% 1.57% -5.57% 22.75% 11.85% 15.27% 13.12% -
ROE 5.90% 0.57% -2.02% 8.63% 7.32% 12.02% 7.95% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 160.00 81.18 40.00 49.59 78.33 88.79 64.67 16.28%
EPS 6.84 0.64 -2.24 10.10 8.13 12.98 7.95 -2.47%
DPS 4.00 2.00 0.00 4.00 4.00 7.50 5.00 -3.64%
NAPS 1.16 1.11 1.11 1.17 1.11 1.08 1.00 2.50%
Adjusted Per Share Value based on latest NOSH - 257,088
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 142.86 72.48 35.71 44.30 69.97 79.27 57.74 16.29%
EPS 6.11 0.57 -2.00 9.02 7.26 11.59 7.10 -2.47%
DPS 3.57 1.79 0.00 3.57 3.57 6.70 4.46 -3.64%
NAPS 1.0357 0.9911 0.9911 1.0452 0.9915 0.9642 0.8928 2.50%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.875 0.95 1.33 1.64 1.50 2.67 1.44 -
P/RPS 0.55 1.17 3.33 3.31 1.92 3.01 2.23 -20.80%
P/EPS 12.78 149.42 -59.32 16.25 18.45 20.57 18.11 -5.64%
EY 7.82 0.67 -1.69 6.15 5.42 4.86 5.52 5.97%
DY 4.57 2.11 0.00 2.44 2.67 2.81 3.47 4.69%
P/NAPS 0.75 0.86 1.20 1.40 1.35 2.47 1.44 -10.29%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 09/02/18 27/02/17 23/02/16 17/02/15 24/02/14 22/02/13 -
Price 1.22 0.88 1.31 1.77 1.25 2.55 1.52 -
P/RPS 0.76 1.08 3.28 3.57 1.60 2.87 2.35 -17.14%
P/EPS 17.83 138.41 -58.43 17.54 15.38 19.65 19.12 -1.15%
EY 5.61 0.72 -1.71 5.70 6.50 5.09 5.23 1.17%
DY 3.28 2.27 0.00 2.26 3.20 2.94 3.29 -0.05%
P/NAPS 1.05 0.79 1.18 1.51 1.13 2.36 1.52 -5.97%

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