[KKB] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 0.91%
YoY- -25.45%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 152,573 131,106 120,952 121,407 120,926 109,996 97,612 34.64%
PBT 46,373 40,888 36,532 16,102 15,414 14,376 14,212 119.83%
Tax -11,845 -11,212 -10,228 -5,041 -4,421 -4,888 -4,628 87.00%
NP 34,528 29,676 26,304 11,061 10,993 9,488 9,584 134.82%
-
NP to SH 32,594 27,934 24,688 10,889 10,790 9,378 9,712 123.99%
-
Tax Rate 25.54% 27.42% 28.00% 31.31% 28.68% 34.00% 32.56% -
Total Cost 118,045 101,430 94,648 110,346 109,933 100,508 88,028 21.58%
-
Net Worth 166,732 156,262 151,479 134,376 128,587 119,118 107,489 33.96%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,732 - - - -
Div Payout % - - - 34.28% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 166,732 156,262 151,479 134,376 128,587 119,118 107,489 33.96%
NOSH 80,546 80,547 80,574 74,653 72,648 68,854 63,229 17.49%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 22.63% 22.64% 21.75% 9.11% 9.09% 8.63% 9.82% -
ROE 19.55% 17.88% 16.30% 8.10% 8.39% 7.87% 9.04% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 189.42 162.77 150.11 162.63 166.46 159.75 154.38 14.59%
EPS 40.47 34.68 30.64 14.59 14.85 13.62 15.36 90.65%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.07 1.94 1.88 1.80 1.77 1.73 1.70 14.01%
Adjusted Per Share Value based on latest NOSH - 80,462
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 52.84 45.41 41.89 42.05 41.88 38.10 33.81 34.63%
EPS 11.29 9.67 8.55 3.77 3.74 3.25 3.36 124.17%
DPS 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
NAPS 0.5775 0.5412 0.5246 0.4654 0.4454 0.4126 0.3723 33.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.37 1.70 1.47 1.78 1.90 2.29 2.25 -
P/RPS 1.25 1.04 0.98 1.09 1.14 1.43 1.46 -9.82%
P/EPS 5.86 4.90 4.80 12.20 12.79 16.81 14.65 -45.68%
EY 17.07 20.40 20.84 8.19 7.82 5.95 6.83 84.06%
DY 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
P/NAPS 1.14 0.88 0.78 0.99 1.07 1.32 1.32 -9.30%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 05/08/09 06/05/09 24/02/09 18/11/08 05/08/08 07/05/08 -
Price 2.91 2.10 1.64 1.69 1.80 4.20 2.26 -
P/RPS 1.54 1.29 1.09 1.04 1.08 2.63 1.46 3.61%
P/EPS 7.19 6.06 5.35 11.59 12.12 30.84 14.71 -37.92%
EY 13.91 16.51 18.68 8.63 8.25 3.24 6.80 61.07%
DY 0.00 0.00 0.00 2.96 0.00 0.00 0.00 -
P/NAPS 1.41 1.08 0.87 0.94 1.02 2.43 1.33 3.96%

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