[KKB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 19.02%
YoY- 36.74%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 109,996 97,612 136,778 144,818 153,700 149,816 99,230 7.11%
PBT 14,376 14,212 20,474 19,940 16,776 14,176 16,612 -9.19%
Tax -4,888 -4,628 -5,928 -5,789 -4,814 -4,344 -4,456 6.36%
NP 9,488 9,584 14,546 14,150 11,962 9,832 12,156 -15.24%
-
NP to SH 9,378 9,712 14,606 14,146 11,886 9,772 11,922 -14.79%
-
Tax Rate 34.00% 32.56% 28.95% 29.03% 28.70% 30.64% 26.82% -
Total Cost 100,508 88,028 122,232 130,668 141,738 139,984 87,074 10.04%
-
Net Worth 119,118 107,489 102,363 97,345 92,460 91,250 88,799 21.65%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,933 - - - 7,239 -
Div Payout % - - 33.77% - - - 60.72% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 119,118 107,489 102,363 97,345 92,460 91,250 88,799 21.65%
NOSH 68,854 63,229 61,664 61,223 60,829 48,280 48,260 26.76%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.63% 9.82% 10.63% 9.77% 7.78% 6.56% 12.25% -
ROE 7.87% 9.04% 14.27% 14.53% 12.86% 10.71% 13.43% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 159.75 154.38 221.81 236.54 252.68 310.30 205.61 -15.49%
EPS 13.62 15.36 23.69 23.11 19.54 20.24 19.77 -22.01%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 15.00 -
NAPS 1.73 1.70 1.66 1.59 1.52 1.89 1.84 -4.02%
Adjusted Per Share Value based on latest NOSH - 62,143
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 38.10 33.81 47.37 50.16 53.23 51.89 34.37 7.11%
EPS 3.25 3.36 5.06 4.90 4.12 3.38 4.13 -14.77%
DPS 0.00 0.00 1.71 0.00 0.00 0.00 2.51 -
NAPS 0.4126 0.3723 0.3545 0.3372 0.3202 0.316 0.3076 21.64%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.29 2.25 2.25 2.10 1.81 1.70 1.45 -
P/RPS 1.43 1.46 1.01 0.89 0.72 0.55 0.71 59.55%
P/EPS 16.81 14.65 9.50 9.09 9.26 8.40 5.87 101.78%
EY 5.95 6.83 10.53 11.00 10.80 11.91 17.04 -50.44%
DY 0.00 0.00 3.56 0.00 0.00 0.00 10.34 -
P/NAPS 1.32 1.32 1.36 1.32 1.19 0.90 0.79 40.85%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 05/08/08 07/05/08 26/02/08 12/11/07 02/08/07 09/05/07 26/02/07 -
Price 4.20 2.26 2.00 1.90 2.32 2.10 1.65 -
P/RPS 2.63 1.46 0.90 0.80 0.92 0.68 0.80 121.25%
P/EPS 30.84 14.71 8.44 8.22 11.87 10.38 6.68 177.52%
EY 3.24 6.80 11.84 12.16 8.42 9.64 14.97 -63.98%
DY 0.00 0.00 4.00 0.00 0.00 0.00 9.09 -
P/NAPS 2.43 1.33 1.20 1.19 1.53 1.11 0.90 94.01%

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