[KKB] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 5.58%
YoY- 96.01%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 75,112 68,580 62,996 75,820 67,857 59,788 54,812 23.35%
PBT 7,832 7,428 5,564 7,927 8,025 6,392 5,620 24.73%
Tax -2,254 -1,932 -1,740 -1,488 -1,926 -1,442 -1,292 44.87%
NP 5,577 5,496 3,824 6,439 6,098 4,950 4,328 18.39%
-
NP to SH 5,610 5,386 3,824 6,439 6,098 4,950 4,328 18.86%
-
Tax Rate 28.78% 26.01% 31.27% 18.77% 24.00% 22.56% 22.99% -
Total Cost 69,534 63,084 59,172 69,381 61,758 54,838 50,484 23.76%
-
Net Worth 48,256 79,198 79,666 80,117 76,715 74,780 75,836 -25.99%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 2,413 - - - -
Div Payout % - - - 37.48% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 48,256 79,198 79,666 80,117 76,715 74,780 75,836 -25.99%
NOSH 48,256 48,291 48,282 48,263 48,248 48,245 48,303 -0.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.43% 8.01% 6.07% 8.49% 8.99% 8.28% 7.90% -
ROE 11.63% 6.80% 4.80% 8.04% 7.95% 6.62% 5.71% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 155.65 142.01 130.47 157.10 140.64 123.92 113.47 23.43%
EPS 11.63 11.16 7.92 13.35 12.64 10.26 8.96 18.97%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.00 1.64 1.65 1.66 1.59 1.55 1.57 -25.95%
Adjusted Per Share Value based on latest NOSH - 48,205
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.01 23.75 21.82 26.26 23.50 20.71 18.98 23.35%
EPS 1.94 1.87 1.32 2.23 2.11 1.71 1.50 18.68%
DPS 0.00 0.00 0.00 0.84 0.00 0.00 0.00 -
NAPS 0.1671 0.2743 0.2759 0.2775 0.2657 0.259 0.2627 -26.01%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.25 1.18 1.26 1.33 1.38 1.40 1.60 -
P/RPS 0.80 0.83 0.97 0.85 0.98 1.13 1.41 -31.44%
P/EPS 10.75 10.58 15.91 9.97 10.92 13.65 17.86 -28.68%
EY 9.30 9.45 6.29 10.03 9.16 7.33 5.60 40.19%
DY 0.00 0.00 0.00 3.76 0.00 0.00 0.00 -
P/NAPS 1.25 0.72 0.76 0.80 0.87 0.90 1.02 14.50%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 09/08/05 18/05/05 24/02/05 23/11/04 10/08/04 11/05/04 -
Price 1.11 1.33 1.20 1.34 1.40 1.42 1.54 -
P/RPS 0.71 0.94 0.92 0.85 1.00 1.15 1.36 -35.13%
P/EPS 9.55 11.93 15.15 10.04 11.08 13.84 17.19 -32.39%
EY 10.47 8.39 6.60 9.96 9.03 7.23 5.82 47.86%
DY 0.00 0.00 0.00 3.73 0.00 0.00 0.00 -
P/NAPS 1.11 0.81 0.73 0.81 0.88 0.92 0.98 8.65%

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