[KKB] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 83.51%
YoY- 184.01%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 45,148 26,699 12,557 52,400 35,453 22,687 10,604 162.46%
PBT 1,682 778 520 4,230 2,043 590 154 391.55%
Tax -557 -307 -199 -268 116 650 724 -
NP 1,125 471 321 3,962 2,159 1,240 878 17.95%
-
NP to SH 1,125 471 321 3,962 2,159 1,240 878 17.95%
-
Tax Rate 33.12% 39.46% 38.27% 6.34% -5.68% -110.17% -470.13% -
Total Cost 44,023 26,228 12,236 48,438 33,294 21,447 9,726 173.37%
-
Net Worth 72,457 71,515 73,169 73,491 71,493 70,519 70,334 2.00%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,370 - - - -
Div Payout % - - - 59.84% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 72,457 71,515 73,169 73,491 71,493 70,519 70,334 2.00%
NOSH 47,669 47,676 47,205 47,414 47,346 47,328 47,204 0.65%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.49% 1.76% 2.56% 7.56% 6.09% 5.47% 8.28% -
ROE 1.55% 0.66% 0.44% 5.39% 3.02% 1.76% 1.25% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 94.71 56.00 26.60 110.52 74.88 47.94 22.46 160.78%
EPS 2.36 0.99 0.68 8.36 4.56 2.62 1.86 17.18%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.52 1.50 1.55 1.55 1.51 1.49 1.49 1.33%
Adjusted Per Share Value based on latest NOSH - 47,507
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.64 9.25 4.35 18.15 12.28 7.86 3.67 162.62%
EPS 0.39 0.16 0.11 1.37 0.75 0.43 0.30 19.09%
DPS 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
NAPS 0.251 0.2477 0.2534 0.2545 0.2476 0.2442 0.2436 2.01%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.60 1.37 1.18 1.16 1.37 1.45 1.56 -
P/RPS 1.69 2.45 4.44 1.05 1.83 3.02 6.94 -60.97%
P/EPS 67.80 138.68 173.53 13.88 30.04 55.34 83.87 -13.20%
EY 1.47 0.72 0.58 7.20 3.33 1.81 1.19 15.11%
DY 0.00 0.00 0.00 4.31 0.00 0.00 0.00 -
P/NAPS 1.05 0.91 0.76 0.75 0.91 0.97 1.05 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 28/05/03 27/02/03 27/11/02 27/08/02 28/05/02 -
Price 1.55 1.57 1.26 1.13 1.20 1.42 1.47 -
P/RPS 1.64 2.80 4.74 1.02 1.60 2.96 6.54 -60.20%
P/EPS 65.68 158.92 185.29 13.52 26.32 54.20 79.03 -11.59%
EY 1.52 0.63 0.54 7.39 3.80 1.85 1.27 12.71%
DY 0.00 0.00 0.00 4.42 0.00 0.00 0.00 -
P/NAPS 1.02 1.05 0.81 0.73 0.79 0.95 0.99 2.00%

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