[KKB] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 75.03%
YoY- 202.06%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 130,444 67,551 176,516 114,430 65,553 30,238 121,407 4.91%
PBT 44,928 26,825 51,824 34,780 20,444 9,133 16,102 98.56%
Tax -11,434 -6,869 -13,577 -8,884 -5,606 -2,557 -5,041 72.89%
NP 33,494 19,956 38,247 25,896 14,838 6,576 11,061 109.73%
-
NP to SH 32,507 19,045 36,434 24,446 13,967 6,172 10,889 107.74%
-
Tax Rate 25.45% 25.61% 26.20% 25.54% 27.42% 28.00% 31.31% -
Total Cost 96,950 47,595 138,269 88,534 50,715 23,662 110,346 -8.28%
-
Net Worth 201,074 197,378 178,827 166,732 156,262 151,479 134,376 30.92%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 12,889 - 12,082 - - - 3,732 129.00%
Div Payout % 39.65% - 33.16% - - - 34.28% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 201,074 197,378 178,827 166,732 156,262 151,479 134,376 30.92%
NOSH 257,787 80,562 80,552 80,546 80,547 80,574 74,653 128.97%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 25.68% 29.54% 21.67% 22.63% 22.64% 21.75% 9.11% -
ROE 16.17% 9.65% 20.37% 14.66% 8.94% 4.07% 8.10% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 50.60 83.85 219.13 142.07 81.38 37.53 162.63 -54.18%
EPS 12.61 23.64 45.23 30.35 17.34 7.66 14.59 -9.28%
DPS 5.00 0.00 15.00 0.00 0.00 0.00 5.00 0.00%
NAPS 0.78 2.45 2.22 2.07 1.94 1.88 1.80 -42.82%
Adjusted Per Share Value based on latest NOSH - 80,545
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 45.18 23.40 61.14 39.63 22.70 10.47 42.05 4.91%
EPS 11.26 6.60 12.62 8.47 4.84 2.14 3.77 107.81%
DPS 4.46 0.00 4.18 0.00 0.00 0.00 1.29 129.16%
NAPS 0.6964 0.6836 0.6194 0.5775 0.5412 0.5246 0.4654 30.92%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.80 5.75 3.01 2.37 1.70 1.47 1.78 -
P/RPS 3.56 6.86 1.37 1.67 2.09 3.92 1.09 120.60%
P/EPS 14.27 24.32 6.65 7.81 9.80 19.19 12.20 11.04%
EY 7.01 4.11 15.03 12.81 10.20 5.21 8.19 -9.87%
DY 2.78 0.00 4.98 0.00 0.00 0.00 2.81 -0.71%
P/NAPS 2.31 2.35 1.36 1.14 0.88 0.78 0.99 76.19%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 05/08/10 10/05/10 23/02/10 17/11/09 05/08/09 06/05/09 24/02/09 -
Price 1.89 5.93 3.65 2.91 2.10 1.64 1.69 -
P/RPS 3.74 7.07 1.67 2.05 2.58 4.37 1.04 135.27%
P/EPS 14.99 25.08 8.07 9.59 12.11 21.41 11.59 18.76%
EY 6.67 3.99 12.39 10.43 8.26 4.67 8.63 -15.82%
DY 2.65 0.00 4.11 0.00 0.00 0.00 2.96 -7.12%
P/NAPS 2.42 2.42 1.64 1.41 1.08 0.87 0.94 88.16%

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