[KKB] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
09-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 121.1%
YoY- 128.36%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 407,867 559,031 412,479 209,271 103,112 127,909 202,009 12.41%
PBT 35,479 77,690 29,488 6,404 -9,141 37,630 31,924 1.77%
Tax -13,685 -16,279 -6,458 -3,108 3,397 -8,525 -7,981 9.39%
NP 21,794 61,411 23,030 3,296 -5,744 29,105 23,943 -1.55%
-
NP to SH 17,690 48,311 17,644 1,639 -5,780 26,031 20,968 -2.79%
-
Tax Rate 38.57% 20.95% 21.90% 48.53% - 22.65% 25.00% -
Total Cost 386,073 497,620 389,449 205,975 108,856 98,804 178,066 13.75%
-
Net Worth 337,707 337,707 299,038 286,149 286,149 300,793 285,962 2.80%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 10,311 15,467 10,311 5,155 - 10,283 10,304 0.01%
Div Payout % 58.29% 32.02% 58.44% 314.57% - 39.50% 49.15% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 337,707 337,707 299,038 286,149 286,149 300,793 285,962 2.80%
NOSH 257,792 257,792 257,792 257,792 257,792 257,088 257,623 0.01%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 5.34% 10.99% 5.58% 1.57% -5.57% 22.75% 11.85% -
ROE 5.24% 14.31% 5.90% 0.57% -2.02% 8.65% 7.33% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 158.22 216.85 160.00 81.18 40.00 49.75 78.41 12.40%
EPS 6.86 18.74 6.84 0.64 -2.24 10.13 8.14 -2.80%
DPS 4.00 6.00 4.00 2.00 0.00 4.00 4.00 0.00%
NAPS 1.31 1.31 1.16 1.11 1.11 1.17 1.11 2.79%
Adjusted Per Share Value based on latest NOSH - 257,792
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 141.26 193.62 142.86 72.48 35.71 44.30 69.97 12.40%
EPS 6.13 16.73 6.11 0.57 -2.00 9.02 7.26 -2.77%
DPS 3.57 5.36 3.57 1.79 0.00 3.56 3.57 0.00%
NAPS 1.1696 1.1696 1.0357 0.9911 0.9911 1.0418 0.9904 2.80%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.75 1.49 0.875 0.95 1.33 1.64 1.50 -
P/RPS 1.11 0.69 0.55 1.17 3.33 3.30 1.91 -8.64%
P/EPS 25.50 7.95 12.78 149.42 -59.32 16.20 18.43 5.55%
EY 3.92 12.58 7.82 0.67 -1.69 6.17 5.43 -5.28%
DY 2.29 4.03 4.57 2.11 0.00 2.44 2.67 -2.52%
P/NAPS 1.34 1.14 0.75 0.86 1.20 1.40 1.35 -0.12%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 18/02/20 26/02/19 09/02/18 27/02/17 23/02/16 17/02/15 -
Price 1.65 1.91 1.22 0.88 1.31 1.77 1.25 -
P/RPS 1.04 0.88 0.76 1.08 3.28 3.56 1.59 -6.82%
P/EPS 24.05 10.19 17.83 138.41 -58.43 17.48 15.36 7.75%
EY 4.16 9.81 5.61 0.72 -1.71 5.72 6.51 -7.18%
DY 2.42 3.14 3.28 2.27 0.00 2.26 3.20 -4.54%
P/NAPS 1.26 1.46 1.05 0.79 1.18 1.51 1.13 1.82%

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