[KKB] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 39.67%
YoY- -37.01%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 471,162 545,548 340,104 165,225 89,769 181,219 183,536 16.99%
PBT 70,160 59,806 26,656 -10,533 -4,855 53,038 23,586 19.90%
Tax -15,483 -13,142 -7,905 3,321 -373 -10,396 -6,001 17.09%
NP 54,677 46,664 18,751 -7,212 -5,228 42,642 17,585 20.79%
-
NP to SH 42,485 35,652 15,380 -7,767 -5,669 38,330 15,592 18.16%
-
Tax Rate 22.07% 21.97% 29.66% - - 19.60% 25.44% -
Total Cost 416,485 498,884 321,353 172,437 94,997 138,577 165,951 16.55%
-
Net Worth 342,863 317,084 291,304 280,993 288,727 304,621 275,850 3.68%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 15,467 10,311 5,155 - 10,283 10,304 12,917 3.04%
Div Payout % 36.41% 28.92% 33.52% - 0.00% 26.88% 82.85% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 342,863 317,084 291,304 280,993 288,727 304,621 275,850 3.68%
NOSH 257,792 257,792 257,792 257,792 257,792 258,153 255,416 0.15%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 11.60% 8.55% 5.51% -4.36% -5.82% 23.53% 9.58% -
ROE 12.39% 11.24% 5.28% -2.76% -1.96% 12.58% 5.65% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 182.77 211.62 131.93 64.09 34.82 70.20 71.86 16.81%
EPS 16.48 13.83 5.97 -3.01 -2.20 14.85 6.10 17.99%
DPS 6.00 4.00 2.00 0.00 3.99 4.00 5.00 3.08%
NAPS 1.33 1.23 1.13 1.09 1.12 1.18 1.08 3.52%
Adjusted Per Share Value based on latest NOSH - 257,792
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 163.19 188.95 117.79 57.23 31.09 62.76 63.57 16.99%
EPS 14.71 12.35 5.33 -2.69 -1.96 13.28 5.40 18.15%
DPS 5.36 3.57 1.79 0.00 3.56 3.57 4.47 3.06%
NAPS 1.1875 1.0982 1.0089 0.9732 1.00 1.0551 0.9554 3.68%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.41 1.50 0.945 0.88 1.39 1.52 2.30 -
P/RPS 0.77 0.71 0.72 1.37 3.99 2.17 3.20 -21.11%
P/EPS 8.56 10.85 15.84 -29.21 -63.21 10.24 37.68 -21.86%
EY 11.69 9.22 6.31 -3.42 -1.58 9.77 2.65 28.03%
DY 4.26 2.67 2.12 0.00 2.87 2.63 2.17 11.88%
P/NAPS 1.06 1.22 0.84 0.81 1.24 1.29 2.13 -10.97%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 16/11/20 13/11/19 19/11/18 20/11/17 10/11/16 05/11/15 14/11/14 -
Price 1.55 1.40 0.905 0.89 1.35 1.76 1.96 -
P/RPS 0.85 0.66 0.69 1.39 3.88 2.51 2.73 -17.65%
P/EPS 9.41 10.12 15.17 -29.54 -61.39 11.85 32.11 -18.48%
EY 10.63 9.88 6.59 -3.39 -1.63 8.44 3.11 22.71%
DY 3.87 2.86 2.21 0.00 2.95 2.27 2.55 7.19%
P/NAPS 1.17 1.14 0.80 0.82 1.21 1.49 1.81 -7.00%

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