[KKB] YoY TTM 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- -23.1%
YoY- -64.85%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 217,768 195,600 204,695 215,973 243,090 241,407 131,963 8.70%
PBT 62,621 28,651 43,476 37,010 100,835 76,307 29,358 13.45%
Tax -14,566 -6,107 -9,232 -9,206 -24,921 -19,405 -8,201 10.04%
NP 48,055 22,544 34,244 27,804 75,914 56,902 21,157 14.64%
-
NP to SH 42,912 21,502 32,424 26,637 75,780 54,974 20,166 13.40%
-
Tax Rate 23.26% 21.32% 21.23% 24.87% 24.71% 25.43% 27.93% -
Total Cost 169,713 173,056 170,451 188,169 167,176 184,505 110,806 7.36%
-
Net Worth 308,942 275,588 273,498 249,842 242,495 201,156 80,526 25.10%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 10,304 19,357 12,883 25,789 32,233 24,979 4,023 16.96%
Div Payout % 24.01% 90.03% 39.74% 96.82% 42.54% 45.44% 19.95% -
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 308,942 275,588 273,498 249,842 242,495 201,156 80,526 25.10%
NOSH 257,451 257,559 258,017 257,569 257,973 257,892 80,526 21.36%
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 22.07% 11.53% 16.73% 12.87% 31.23% 23.57% 16.03% -
ROE 13.89% 7.80% 11.86% 10.66% 31.25% 27.33% 25.04% -
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 84.59 75.94 79.33 83.85 94.23 93.61 163.87 -10.43%
EPS 16.67 8.35 12.57 10.34 29.38 21.32 25.04 -6.55%
DPS 4.00 7.50 5.00 10.00 12.50 9.69 5.00 -3.64%
NAPS 1.20 1.07 1.06 0.97 0.94 0.78 1.00 3.08%
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 75.42 67.75 70.90 74.80 84.19 83.61 45.71 8.69%
EPS 14.86 7.45 11.23 9.23 26.25 19.04 6.98 13.41%
DPS 3.57 6.70 4.46 8.93 11.16 8.65 1.39 17.01%
NAPS 1.07 0.9545 0.9473 0.8653 0.8399 0.6967 0.2789 25.10%
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 2.09 3.13 2.42 1.84 2.08 1.92 1.04 12.33%
P/EPS 10.62 28.51 15.28 14.89 6.67 8.44 6.79 7.73%
EY 9.42 3.51 6.55 6.72 14.99 11.84 14.73 -7.17%
DY 2.26 3.15 2.60 6.49 6.38 5.38 2.94 -4.28%
P/NAPS 1.47 2.22 1.81 1.59 2.09 2.31 1.70 -2.39%
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 2.06 3.16 2.80 1.79 2.11 2.02 1.28 8.24%
P/EPS 10.44 28.75 17.67 14.50 6.77 8.87 8.39 3.70%
EY 9.58 3.48 5.66 6.89 14.76 11.28 11.93 -3.58%
DY 2.30 3.13 2.25 6.67 6.28 5.12 2.38 -0.56%
P/NAPS 1.45 2.24 2.09 1.55 2.12 2.42 2.10 -5.98%

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