[KKB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
15-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 1.97%
YoY- 105.65%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 99,230 88,645 99,576 80,364 79,040 75,112 68,580 27.84%
PBT 16,612 14,318 15,662 10,920 9,828 7,832 7,428 70.76%
Tax -4,456 -3,696 -4,012 -2,860 -1,762 -2,254 -1,932 74.30%
NP 12,156 10,622 11,650 8,060 8,066 5,577 5,496 69.51%
-
NP to SH 11,922 10,345 11,278 7,864 7,712 5,610 5,386 69.60%
-
Tax Rate 26.82% 25.81% 25.62% 26.19% 17.93% 28.78% 26.01% -
Total Cost 87,074 78,022 87,926 72,304 70,974 69,534 63,084 23.89%
-
Net Worth 88,799 84,441 87,310 85,982 83,942 48,256 79,198 7.90%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 7,239 6,433 - - 2,412 - - -
Div Payout % 60.72% 62.19% - - 31.28% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 88,799 84,441 87,310 85,982 83,942 48,256 79,198 7.90%
NOSH 48,260 48,252 48,237 48,304 48,242 48,256 48,291 -0.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.25% 11.98% 11.70% 10.03% 10.20% 7.43% 8.01% -
ROE 13.43% 12.25% 12.92% 9.15% 9.19% 11.63% 6.80% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 205.61 183.71 206.43 166.37 163.84 155.65 142.01 27.89%
EPS 19.77 21.44 23.38 16.28 15.98 11.63 11.16 46.25%
DPS 15.00 13.33 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.84 1.75 1.81 1.78 1.74 1.00 1.64 7.95%
Adjusted Per Share Value based on latest NOSH - 48,304
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.37 30.70 34.49 27.83 27.38 26.01 23.75 27.85%
EPS 4.13 3.58 3.91 2.72 2.67 1.94 1.87 69.34%
DPS 2.51 2.23 0.00 0.00 0.84 0.00 0.00 -
NAPS 0.3076 0.2925 0.3024 0.2978 0.2907 0.1671 0.2743 7.91%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.45 1.60 1.38 1.37 1.28 1.25 1.18 -
P/RPS 0.71 0.87 0.67 0.82 0.78 0.80 0.83 -9.86%
P/EPS 5.87 7.46 5.90 8.42 8.01 10.75 10.58 -32.40%
EY 17.04 13.40 16.94 11.88 12.49 9.30 9.45 47.98%
DY 10.34 8.33 0.00 0.00 3.91 0.00 0.00 -
P/NAPS 0.79 0.91 0.76 0.77 0.74 1.25 0.72 6.36%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 22/11/06 03/08/06 15/05/06 23/02/06 22/11/05 09/08/05 -
Price 1.65 1.40 1.30 1.33 1.37 1.11 1.33 -
P/RPS 0.80 0.76 0.63 0.80 0.84 0.71 0.94 -10.16%
P/EPS 6.68 6.53 5.56 8.17 8.57 9.55 11.93 -31.99%
EY 14.97 15.31 17.98 12.24 11.67 10.47 8.39 46.95%
DY 9.09 9.52 0.00 0.00 3.65 0.00 0.00 -
P/NAPS 0.90 0.80 0.72 0.75 0.79 1.11 0.81 7.25%

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