[KKB] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 16.68%
YoY- 202.06%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 260,888 270,204 176,516 152,573 131,106 120,952 121,407 66.75%
PBT 89,856 107,300 51,824 46,373 40,888 36,532 16,102 215.60%
Tax -22,868 -27,476 -13,577 -11,845 -11,212 -10,228 -5,041 174.79%
NP 66,988 79,824 38,247 34,528 29,676 26,304 11,061 233.35%
-
NP to SH 65,014 76,180 36,434 32,594 27,934 24,688 10,889 230.19%
-
Tax Rate 25.45% 25.61% 26.20% 25.54% 27.42% 28.00% 31.31% -
Total Cost 193,900 190,380 138,269 118,045 101,430 94,648 110,346 45.76%
-
Net Worth 201,074 197,378 178,827 166,732 156,262 151,479 134,376 30.92%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 25,778 - 12,082 - - - 3,732 263.97%
Div Payout % 39.65% - 33.16% - - - 34.28% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 201,074 197,378 178,827 166,732 156,262 151,479 134,376 30.92%
NOSH 257,787 80,562 80,552 80,546 80,547 80,574 74,653 128.97%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 25.68% 29.54% 21.67% 22.63% 22.64% 21.75% 9.11% -
ROE 32.33% 38.60% 20.37% 19.55% 17.88% 16.30% 8.10% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 101.20 335.40 219.13 189.42 162.77 150.11 162.63 -27.17%
EPS 25.22 94.56 45.23 40.47 34.68 30.64 14.59 44.17%
DPS 10.00 0.00 15.00 0.00 0.00 0.00 5.00 58.94%
NAPS 0.78 2.45 2.22 2.07 1.94 1.88 1.80 -42.82%
Adjusted Per Share Value based on latest NOSH - 80,545
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 90.36 93.58 61.14 52.84 45.41 41.89 42.05 66.75%
EPS 22.52 26.38 12.62 11.29 9.67 8.55 3.77 230.29%
DPS 8.93 0.00 4.18 0.00 0.00 0.00 1.29 264.51%
NAPS 0.6964 0.6836 0.6194 0.5775 0.5412 0.5246 0.4654 30.92%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.80 5.75 3.01 2.37 1.70 1.47 1.78 -
P/RPS 1.78 1.71 1.37 1.25 1.04 0.98 1.09 38.79%
P/EPS 7.14 6.08 6.65 5.86 4.90 4.80 12.20 -30.10%
EY 14.01 16.45 15.03 17.07 20.40 20.84 8.19 43.17%
DY 5.56 0.00 4.98 0.00 0.00 0.00 2.81 57.80%
P/NAPS 2.31 2.35 1.36 1.14 0.88 0.78 0.99 76.19%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 05/08/10 10/05/10 23/02/10 17/11/09 05/08/09 06/05/09 24/02/09 -
Price 1.89 5.93 3.65 2.91 2.10 1.64 1.69 -
P/RPS 1.87 1.77 1.67 1.54 1.29 1.09 1.04 48.02%
P/EPS 7.49 6.27 8.07 7.19 6.06 5.35 11.59 -25.31%
EY 13.34 15.95 12.39 13.91 16.51 18.68 8.63 33.79%
DY 5.29 0.00 4.11 0.00 0.00 0.00 2.96 47.42%
P/NAPS 2.42 2.42 1.64 1.41 1.08 0.87 0.94 88.16%

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