[KKB] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 16.08%
YoY- 71.35%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 53,398 50,228 52,400 47,270 45,374 42,416 46,746 9.30%
PBT 1,556 2,080 4,230 2,724 1,180 616 1,902 -12.56%
Tax -614 -796 -268 154 1,300 2,896 -507 13.65%
NP 942 1,284 3,962 2,878 2,480 3,512 1,395 -23.08%
-
NP to SH 942 1,284 3,962 2,878 2,480 3,512 1,395 -23.08%
-
Tax Rate 39.46% 38.27% 6.34% -5.65% -110.17% -470.13% 26.66% -
Total Cost 52,456 48,944 48,438 44,392 42,894 38,904 45,351 10.21%
-
Net Worth 71,515 73,169 73,491 71,493 70,519 70,334 66,385 5.10%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 2,370 - - - 1,794 -
Div Payout % - - 59.84% - - - 128.62% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 71,515 73,169 73,491 71,493 70,519 70,334 66,385 5.10%
NOSH 47,676 47,205 47,414 47,346 47,328 47,204 44,855 4.16%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.76% 2.56% 7.56% 6.09% 5.47% 8.28% 2.98% -
ROE 1.32% 1.75% 5.39% 4.03% 3.52% 4.99% 2.10% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 112.00 106.40 110.52 99.84 95.87 89.86 104.22 4.93%
EPS 1.98 2.72 8.36 6.08 5.24 7.44 3.11 -26.05%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.50 1.55 1.55 1.51 1.49 1.49 1.48 0.90%
Adjusted Per Share Value based on latest NOSH - 47,564
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 18.49 17.40 18.15 16.37 15.72 14.69 16.19 9.28%
EPS 0.33 0.44 1.37 1.00 0.86 1.22 0.48 -22.15%
DPS 0.00 0.00 0.82 0.00 0.00 0.00 0.62 -
NAPS 0.2477 0.2534 0.2545 0.2476 0.2442 0.2436 0.2299 5.11%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.37 1.18 1.16 1.37 1.45 1.56 1.48 -
P/RPS 1.22 1.11 1.05 1.37 1.51 1.74 1.42 -9.65%
P/EPS 69.34 43.38 13.88 22.53 27.67 20.97 47.59 28.61%
EY 1.44 2.31 7.20 4.44 3.61 4.77 2.10 -22.29%
DY 0.00 0.00 4.31 0.00 0.00 0.00 2.70 -
P/NAPS 0.91 0.76 0.75 0.91 0.97 1.05 1.00 -6.11%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 28/05/03 27/02/03 27/11/02 27/08/02 28/05/02 26/02/02 -
Price 1.57 1.26 1.13 1.20 1.42 1.47 1.52 -
P/RPS 1.40 1.18 1.02 1.20 1.48 1.64 1.46 -2.76%
P/EPS 79.46 46.32 13.52 19.74 27.10 19.76 48.87 38.39%
EY 1.26 2.16 7.39 5.07 3.69 5.06 2.05 -27.77%
DY 0.00 0.00 4.42 0.00 0.00 0.00 2.63 -
P/NAPS 1.05 0.81 0.73 0.79 0.95 0.99 1.03 1.29%

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