[KKB] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
03-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 43.41%
YoY- 109.39%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 149,816 99,230 88,645 99,576 80,364 79,040 75,112 58.51%
PBT 14,176 16,612 14,318 15,662 10,920 9,828 7,832 48.57%
Tax -4,344 -4,456 -3,696 -4,012 -2,860 -1,762 -2,254 54.92%
NP 9,832 12,156 10,622 11,650 8,060 8,066 5,577 45.98%
-
NP to SH 9,772 11,922 10,345 11,278 7,864 7,712 5,610 44.81%
-
Tax Rate 30.64% 26.82% 25.81% 25.62% 26.19% 17.93% 28.78% -
Total Cost 139,984 87,074 78,022 87,926 72,304 70,974 69,534 59.50%
-
Net Worth 91,250 88,799 84,441 87,310 85,982 83,942 48,256 52.97%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 7,239 6,433 - - 2,412 - -
Div Payout % - 60.72% 62.19% - - 31.28% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 91,250 88,799 84,441 87,310 85,982 83,942 48,256 52.97%
NOSH 48,280 48,260 48,252 48,237 48,304 48,242 48,256 0.03%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.56% 12.25% 11.98% 11.70% 10.03% 10.20% 7.43% -
ROE 10.71% 13.43% 12.25% 12.92% 9.15% 9.19% 11.63% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 310.30 205.61 183.71 206.43 166.37 163.84 155.65 58.46%
EPS 20.24 19.77 21.44 23.38 16.28 15.98 11.63 44.73%
DPS 0.00 15.00 13.33 0.00 0.00 5.00 0.00 -
NAPS 1.89 1.84 1.75 1.81 1.78 1.74 1.00 52.92%
Adjusted Per Share Value based on latest NOSH - 48,265
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 51.89 34.37 30.70 34.49 27.83 27.38 26.01 58.54%
EPS 3.38 4.13 3.58 3.91 2.72 2.67 1.94 44.84%
DPS 0.00 2.51 2.23 0.00 0.00 0.84 0.00 -
NAPS 0.316 0.3076 0.2925 0.3024 0.2978 0.2907 0.1671 52.98%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.70 1.45 1.60 1.38 1.37 1.28 1.25 -
P/RPS 0.55 0.71 0.87 0.67 0.82 0.78 0.80 -22.12%
P/EPS 8.40 5.87 7.46 5.90 8.42 8.01 10.75 -15.17%
EY 11.91 17.04 13.40 16.94 11.88 12.49 9.30 17.94%
DY 0.00 10.34 8.33 0.00 0.00 3.91 0.00 -
P/NAPS 0.90 0.79 0.91 0.76 0.77 0.74 1.25 -19.68%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 09/05/07 26/02/07 22/11/06 03/08/06 15/05/06 23/02/06 22/11/05 -
Price 2.10 1.65 1.40 1.30 1.33 1.37 1.11 -
P/RPS 0.68 0.80 0.76 0.63 0.80 0.84 0.71 -2.83%
P/EPS 10.38 6.68 6.53 5.56 8.17 8.57 9.55 5.71%
EY 9.64 14.97 15.31 17.98 12.24 11.67 10.47 -5.36%
DY 0.00 9.09 9.52 0.00 0.00 3.65 0.00 -
P/NAPS 1.11 0.90 0.80 0.72 0.75 0.79 1.11 0.00%

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