[KKB] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 138.85%
YoY- -47.89%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 29,894 13,703 61,345 45,148 26,699 12,557 52,400 -31.23%
PBT 3,196 1,405 4,471 1,682 778 520 4,230 -17.05%
Tax -721 -323 -1,186 -557 -307 -199 -268 93.55%
NP 2,475 1,082 3,285 1,125 471 321 3,962 -26.94%
-
NP to SH 2,475 1,082 3,285 1,125 471 321 3,962 -26.94%
-
Tax Rate 22.56% 22.99% 26.53% 33.12% 39.46% 38.27% 6.34% -
Total Cost 27,419 12,621 58,060 44,023 26,228 12,236 48,438 -31.59%
-
Net Worth 74,780 75,836 74,135 72,457 71,515 73,169 73,491 1.16%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 2,391 - - - 2,370 -
Div Payout % - - 72.80% - - - 59.84% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 74,780 75,836 74,135 72,457 71,515 73,169 73,491 1.16%
NOSH 48,245 48,303 47,829 47,669 47,676 47,205 47,414 1.16%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.28% 7.90% 5.35% 2.49% 1.76% 2.56% 7.56% -
ROE 3.31% 1.43% 4.43% 1.55% 0.66% 0.44% 5.39% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 61.96 28.37 128.26 94.71 56.00 26.60 110.52 -32.03%
EPS 5.13 2.24 6.87 2.36 0.99 0.68 8.36 -27.80%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.55 1.57 1.55 1.52 1.50 1.55 1.55 0.00%
Adjusted Per Share Value based on latest NOSH - 48,014
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.35 4.75 21.25 15.64 9.25 4.35 18.15 -31.25%
EPS 0.86 0.37 1.14 0.39 0.16 0.11 1.37 -26.70%
DPS 0.00 0.00 0.83 0.00 0.00 0.00 0.82 -
NAPS 0.259 0.2627 0.2568 0.251 0.2477 0.2534 0.2545 1.17%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.40 1.60 1.50 1.60 1.37 1.18 1.16 -
P/RPS 2.26 5.64 1.17 1.69 2.45 4.44 1.05 66.78%
P/EPS 27.29 71.43 21.84 67.80 138.68 173.53 13.88 57.00%
EY 3.66 1.40 4.58 1.47 0.72 0.58 7.20 -36.33%
DY 0.00 0.00 3.33 0.00 0.00 0.00 4.31 -
P/NAPS 0.90 1.02 0.97 1.05 0.91 0.76 0.75 12.93%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 10/08/04 11/05/04 17/02/04 20/11/03 27/08/03 28/05/03 27/02/03 -
Price 1.42 1.54 1.68 1.55 1.57 1.26 1.13 -
P/RPS 2.29 5.43 1.31 1.64 2.80 4.74 1.02 71.54%
P/EPS 27.68 68.75 24.46 65.68 158.92 185.29 13.52 61.30%
EY 3.61 1.45 4.09 1.52 0.63 0.54 7.39 -38.00%
DY 0.00 0.00 2.98 0.00 0.00 0.00 4.42 -
P/NAPS 0.92 0.98 1.08 1.02 1.05 0.81 0.73 16.69%

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