[KKB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
09-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -18.03%
YoY- 24.26%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 136,778 144,818 153,700 149,816 99,230 88,645 99,576 23.49%
PBT 20,474 19,940 16,776 14,176 16,612 14,318 15,662 19.49%
Tax -5,928 -5,789 -4,814 -4,344 -4,456 -3,696 -4,012 29.63%
NP 14,546 14,150 11,962 9,832 12,156 10,622 11,650 15.90%
-
NP to SH 14,606 14,146 11,886 9,772 11,922 10,345 11,278 18.75%
-
Tax Rate 28.95% 29.03% 28.70% 30.64% 26.82% 25.81% 25.62% -
Total Cost 122,232 130,668 141,738 139,984 87,074 78,022 87,926 24.48%
-
Net Worth 102,363 97,345 92,460 91,250 88,799 84,441 87,310 11.15%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,933 - - - 7,239 6,433 - -
Div Payout % 33.77% - - - 60.72% 62.19% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 102,363 97,345 92,460 91,250 88,799 84,441 87,310 11.15%
NOSH 61,664 61,223 60,829 48,280 48,260 48,252 48,237 17.73%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.63% 9.77% 7.78% 6.56% 12.25% 11.98% 11.70% -
ROE 14.27% 14.53% 12.86% 10.71% 13.43% 12.25% 12.92% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 221.81 236.54 252.68 310.30 205.61 183.71 206.43 4.89%
EPS 23.69 23.11 19.54 20.24 19.77 21.44 23.38 0.87%
DPS 8.00 0.00 0.00 0.00 15.00 13.33 0.00 -
NAPS 1.66 1.59 1.52 1.89 1.84 1.75 1.81 -5.58%
Adjusted Per Share Value based on latest NOSH - 48,280
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 47.37 50.16 53.23 51.89 34.37 30.70 34.49 23.48%
EPS 5.06 4.90 4.12 3.38 4.13 3.58 3.91 18.69%
DPS 1.71 0.00 0.00 0.00 2.51 2.23 0.00 -
NAPS 0.3545 0.3372 0.3202 0.316 0.3076 0.2925 0.3024 11.14%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.25 2.10 1.81 1.70 1.45 1.60 1.38 -
P/RPS 1.01 0.89 0.72 0.55 0.71 0.87 0.67 31.37%
P/EPS 9.50 9.09 9.26 8.40 5.87 7.46 5.90 37.25%
EY 10.53 11.00 10.80 11.91 17.04 13.40 16.94 -27.10%
DY 3.56 0.00 0.00 0.00 10.34 8.33 0.00 -
P/NAPS 1.36 1.32 1.19 0.90 0.79 0.91 0.76 47.23%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 12/11/07 02/08/07 09/05/07 26/02/07 22/11/06 03/08/06 -
Price 2.00 1.90 2.32 2.10 1.65 1.40 1.30 -
P/RPS 0.90 0.80 0.92 0.68 0.80 0.76 0.63 26.76%
P/EPS 8.44 8.22 11.87 10.38 6.68 6.53 5.56 31.98%
EY 11.84 12.16 8.42 9.64 14.97 15.31 17.98 -24.25%
DY 4.00 0.00 0.00 0.00 9.09 9.52 0.00 -
P/NAPS 1.20 1.19 1.53 1.11 0.90 0.80 0.72 40.44%

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