[KKB] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 119.0%
YoY- -17.09%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 67,857 59,788 54,812 61,345 60,197 53,398 50,228 22.14%
PBT 8,025 6,392 5,620 4,471 2,242 1,556 2,080 145.38%
Tax -1,926 -1,442 -1,292 -1,186 -742 -614 -796 79.94%
NP 6,098 4,950 4,328 3,285 1,500 942 1,284 181.74%
-
NP to SH 6,098 4,950 4,328 3,285 1,500 942 1,284 181.74%
-
Tax Rate 24.00% 22.56% 22.99% 26.53% 33.10% 39.46% 38.27% -
Total Cost 61,758 54,838 50,484 58,060 58,697 52,456 48,944 16.71%
-
Net Worth 76,715 74,780 75,836 74,135 72,457 71,515 73,169 3.19%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 2,391 - - - -
Div Payout % - - - 72.80% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 76,715 74,780 75,836 74,135 72,457 71,515 73,169 3.19%
NOSH 48,248 48,245 48,303 47,829 47,669 47,676 47,205 1.46%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.99% 8.28% 7.90% 5.35% 2.49% 1.76% 2.56% -
ROE 7.95% 6.62% 5.71% 4.43% 2.07% 1.32% 1.75% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 140.64 123.92 113.47 128.26 126.28 112.00 106.40 20.38%
EPS 12.64 10.26 8.96 6.87 3.15 1.98 2.72 177.69%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.59 1.55 1.57 1.55 1.52 1.50 1.55 1.70%
Adjusted Per Share Value based on latest NOSH - 48,230
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 23.50 20.71 18.98 21.25 20.85 18.49 17.40 22.11%
EPS 2.11 1.71 1.50 1.14 0.52 0.33 0.44 183.56%
DPS 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
NAPS 0.2657 0.259 0.2627 0.2568 0.251 0.2477 0.2534 3.20%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.38 1.40 1.60 1.50 1.60 1.37 1.18 -
P/RPS 0.98 1.13 1.41 1.17 1.27 1.22 1.11 -7.94%
P/EPS 10.92 13.65 17.86 21.84 50.85 69.34 43.38 -60.03%
EY 9.16 7.33 5.60 4.58 1.97 1.44 2.31 149.89%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.87 0.90 1.02 0.97 1.05 0.91 0.76 9.40%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 10/08/04 11/05/04 17/02/04 20/11/03 27/08/03 28/05/03 -
Price 1.40 1.42 1.54 1.68 1.55 1.57 1.26 -
P/RPS 1.00 1.15 1.36 1.31 1.23 1.40 1.18 -10.42%
P/EPS 11.08 13.84 17.19 24.46 49.26 79.46 46.32 -61.36%
EY 9.03 7.23 5.82 4.09 2.03 1.26 2.16 158.83%
DY 0.00 0.00 0.00 2.98 0.00 0.00 0.00 -
P/NAPS 0.88 0.92 0.98 1.08 1.02 1.05 0.81 5.66%

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