[KKB] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -67.59%
YoY- -63.44%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 61,345 60,197 53,398 50,228 52,400 47,270 45,374 22.20%
PBT 4,471 2,242 1,556 2,080 4,230 2,724 1,180 142.45%
Tax -1,186 -742 -614 -796 -268 154 1,300 -
NP 3,285 1,500 942 1,284 3,962 2,878 2,480 20.54%
-
NP to SH 3,285 1,500 942 1,284 3,962 2,878 2,480 20.54%
-
Tax Rate 26.53% 33.10% 39.46% 38.27% 6.34% -5.65% -110.17% -
Total Cost 58,060 58,697 52,456 48,944 48,438 44,392 42,894 22.29%
-
Net Worth 74,135 72,457 71,515 73,169 73,491 71,493 70,519 3.38%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,391 - - - 2,370 - - -
Div Payout % 72.80% - - - 59.84% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 74,135 72,457 71,515 73,169 73,491 71,493 70,519 3.38%
NOSH 47,829 47,669 47,676 47,205 47,414 47,346 47,328 0.70%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.35% 2.49% 1.76% 2.56% 7.56% 6.09% 5.47% -
ROE 4.43% 2.07% 1.32% 1.75% 5.39% 4.03% 3.52% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 128.26 126.28 112.00 106.40 110.52 99.84 95.87 21.35%
EPS 6.87 3.15 1.98 2.72 8.36 6.08 5.24 19.72%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.55 1.52 1.50 1.55 1.55 1.51 1.49 2.65%
Adjusted Per Share Value based on latest NOSH - 47,205
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.25 20.85 18.49 17.40 18.15 16.37 15.72 22.18%
EPS 1.14 0.52 0.33 0.44 1.37 1.00 0.86 20.60%
DPS 0.83 0.00 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.2568 0.251 0.2477 0.2534 0.2545 0.2476 0.2442 3.40%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.50 1.60 1.37 1.18 1.16 1.37 1.45 -
P/RPS 1.17 1.27 1.22 1.11 1.05 1.37 1.51 -15.60%
P/EPS 21.84 50.85 69.34 43.38 13.88 22.53 27.67 -14.55%
EY 4.58 1.97 1.44 2.31 7.20 4.44 3.61 17.14%
DY 3.33 0.00 0.00 0.00 4.31 0.00 0.00 -
P/NAPS 0.97 1.05 0.91 0.76 0.75 0.91 0.97 0.00%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 20/11/03 27/08/03 28/05/03 27/02/03 27/11/02 27/08/02 -
Price 1.68 1.55 1.57 1.26 1.13 1.20 1.42 -
P/RPS 1.31 1.23 1.40 1.18 1.02 1.20 1.48 -7.79%
P/EPS 24.46 49.26 79.46 46.32 13.52 19.74 27.10 -6.58%
EY 4.09 2.03 1.26 2.16 7.39 5.07 3.69 7.08%
DY 2.98 0.00 0.00 0.00 4.42 0.00 0.00 -
P/NAPS 1.08 1.02 1.05 0.81 0.73 0.79 0.95 8.90%

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