[KKB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 126.72%
YoY- 154.2%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 176,516 152,573 131,106 120,952 121,407 120,926 109,996 36.95%
PBT 51,824 46,373 40,888 36,532 16,102 15,414 14,376 134.55%
Tax -13,577 -11,845 -11,212 -10,228 -5,041 -4,421 -4,888 97.23%
NP 38,247 34,528 29,676 26,304 11,061 10,993 9,488 152.64%
-
NP to SH 36,434 32,594 27,934 24,688 10,889 10,790 9,378 146.52%
-
Tax Rate 26.20% 25.54% 27.42% 28.00% 31.31% 28.68% 34.00% -
Total Cost 138,269 118,045 101,430 94,648 110,346 109,933 100,508 23.62%
-
Net Worth 178,827 166,732 156,262 151,479 134,376 128,587 119,118 31.01%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 12,082 - - - 3,732 - - -
Div Payout % 33.16% - - - 34.28% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 178,827 166,732 156,262 151,479 134,376 128,587 119,118 31.01%
NOSH 80,552 80,546 80,547 80,574 74,653 72,648 68,854 10.99%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 21.67% 22.63% 22.64% 21.75% 9.11% 9.09% 8.63% -
ROE 20.37% 19.55% 17.88% 16.30% 8.10% 8.39% 7.87% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 219.13 189.42 162.77 150.11 162.63 166.46 159.75 23.38%
EPS 45.23 40.47 34.68 30.64 14.59 14.85 13.62 122.10%
DPS 15.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.22 2.07 1.94 1.88 1.80 1.77 1.73 18.03%
Adjusted Per Share Value based on latest NOSH - 80,574
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 61.14 52.84 45.41 41.89 42.05 41.88 38.10 36.94%
EPS 12.62 11.29 9.67 8.55 3.77 3.74 3.25 146.43%
DPS 4.18 0.00 0.00 0.00 1.29 0.00 0.00 -
NAPS 0.6194 0.5775 0.5412 0.5246 0.4654 0.4454 0.4126 31.01%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.01 2.37 1.70 1.47 1.78 1.90 2.29 -
P/RPS 1.37 1.25 1.04 0.98 1.09 1.14 1.43 -2.80%
P/EPS 6.65 5.86 4.90 4.80 12.20 12.79 16.81 -46.01%
EY 15.03 17.07 20.40 20.84 8.19 7.82 5.95 85.16%
DY 4.98 0.00 0.00 0.00 2.81 0.00 0.00 -
P/NAPS 1.36 1.14 0.88 0.78 0.99 1.07 1.32 2.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 17/11/09 05/08/09 06/05/09 24/02/09 18/11/08 05/08/08 -
Price 3.65 2.91 2.10 1.64 1.69 1.80 4.20 -
P/RPS 1.67 1.54 1.29 1.09 1.04 1.08 2.63 -26.06%
P/EPS 8.07 7.19 6.06 5.35 11.59 12.12 30.84 -58.98%
EY 12.39 13.91 16.51 18.68 8.63 8.25 3.24 143.94%
DY 4.11 0.00 0.00 0.00 2.96 0.00 0.00 -
P/NAPS 1.64 1.41 1.08 0.87 0.94 1.02 2.43 -23.00%

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