[KKB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 37.45%
YoY- 19.77%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 88,645 99,576 80,364 79,040 75,112 68,580 62,996 25.54%
PBT 14,318 15,662 10,920 9,828 7,832 7,428 5,564 87.67%
Tax -3,696 -4,012 -2,860 -1,762 -2,254 -1,932 -1,740 65.16%
NP 10,622 11,650 8,060 8,066 5,577 5,496 3,824 97.47%
-
NP to SH 10,345 11,278 7,864 7,712 5,610 5,386 3,824 94.03%
-
Tax Rate 25.81% 25.62% 26.19% 17.93% 28.78% 26.01% 31.27% -
Total Cost 78,022 87,926 72,304 70,974 69,534 63,084 59,172 20.22%
-
Net Worth 84,441 87,310 85,982 83,942 48,256 79,198 79,666 3.95%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 6,433 - - 2,412 - - - -
Div Payout % 62.19% - - 31.28% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 84,441 87,310 85,982 83,942 48,256 79,198 79,666 3.95%
NOSH 48,252 48,237 48,304 48,242 48,256 48,291 48,282 -0.04%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.98% 11.70% 10.03% 10.20% 7.43% 8.01% 6.07% -
ROE 12.25% 12.92% 9.15% 9.19% 11.63% 6.80% 4.80% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 183.71 206.43 166.37 163.84 155.65 142.01 130.47 25.60%
EPS 21.44 23.38 16.28 15.98 11.63 11.16 7.92 94.11%
DPS 13.33 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.75 1.81 1.78 1.74 1.00 1.64 1.65 3.99%
Adjusted Per Share Value based on latest NOSH - 48,274
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 30.70 34.49 27.83 27.38 26.01 23.75 21.82 25.53%
EPS 3.58 3.91 2.72 2.67 1.94 1.87 1.32 94.36%
DPS 2.23 0.00 0.00 0.84 0.00 0.00 0.00 -
NAPS 0.2925 0.3024 0.2978 0.2907 0.1671 0.2743 0.2759 3.96%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.60 1.38 1.37 1.28 1.25 1.18 1.26 -
P/RPS 0.87 0.67 0.82 0.78 0.80 0.83 0.97 -6.99%
P/EPS 7.46 5.90 8.42 8.01 10.75 10.58 15.91 -39.61%
EY 13.40 16.94 11.88 12.49 9.30 9.45 6.29 65.48%
DY 8.33 0.00 0.00 3.91 0.00 0.00 0.00 -
P/NAPS 0.91 0.76 0.77 0.74 1.25 0.72 0.76 12.74%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 03/08/06 15/05/06 23/02/06 22/11/05 09/08/05 18/05/05 -
Price 1.40 1.30 1.33 1.37 1.11 1.33 1.20 -
P/RPS 0.76 0.63 0.80 0.84 0.71 0.94 0.92 -11.94%
P/EPS 6.53 5.56 8.17 8.57 9.55 11.93 15.15 -42.91%
EY 15.31 17.98 12.24 11.67 10.47 8.39 6.60 75.14%
DY 9.52 0.00 0.00 3.65 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.75 0.79 1.11 0.81 0.73 6.28%

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