[KKB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 37.66%
YoY- 22.51%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 90,695 54,998 24,403 136,778 108,614 76,850 37,454 80.03%
PBT 11,561 7,188 3,553 20,474 14,955 8,388 3,544 119.48%
Tax -3,316 -2,444 -1,157 -5,928 -4,342 -2,407 -1,086 110.04%
NP 8,245 4,744 2,396 14,546 10,613 5,981 2,458 123.58%
-
NP to SH 8,093 4,689 2,428 14,606 10,610 5,943 2,443 121.73%
-
Tax Rate 28.68% 34.00% 32.56% 28.95% 29.03% 28.70% 30.64% -
Total Cost 82,450 50,254 22,007 122,232 98,001 70,869 34,996 76.78%
-
Net Worth 128,587 119,118 107,489 102,363 97,345 92,460 91,250 25.61%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 4,933 - - - -
Div Payout % - - - 33.77% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 128,587 119,118 107,489 102,363 97,345 92,460 91,250 25.61%
NOSH 72,648 68,854 63,229 61,664 61,223 60,829 48,280 31.21%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.09% 8.63% 9.82% 10.63% 9.77% 7.78% 6.56% -
ROE 6.29% 3.94% 2.26% 14.27% 10.90% 6.43% 2.68% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 124.84 79.88 38.59 221.81 177.41 126.34 77.58 37.20%
EPS 11.14 6.81 3.84 23.69 17.33 9.77 5.06 68.99%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.77 1.73 1.70 1.66 1.59 1.52 1.89 -4.26%
Adjusted Per Share Value based on latest NOSH - 62,874
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.41 19.05 8.45 47.37 37.62 26.62 12.97 80.04%
EPS 2.80 1.62 0.84 5.06 3.67 2.06 0.85 120.91%
DPS 0.00 0.00 0.00 1.71 0.00 0.00 0.00 -
NAPS 0.4454 0.4126 0.3723 0.3545 0.3372 0.3202 0.316 25.63%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.90 2.29 2.25 2.25 2.10 1.81 1.70 -
P/RPS 1.52 2.87 5.83 1.01 1.18 1.43 2.19 -21.55%
P/EPS 17.06 33.63 58.59 9.50 12.12 18.53 33.60 -36.27%
EY 5.86 2.97 1.71 10.53 8.25 5.40 2.98 56.76%
DY 0.00 0.00 0.00 3.56 0.00 0.00 0.00 -
P/NAPS 1.07 1.32 1.32 1.36 1.32 1.19 0.90 12.19%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 05/08/08 07/05/08 26/02/08 12/11/07 02/08/07 09/05/07 -
Price 1.80 4.20 2.26 2.00 1.90 2.32 2.10 -
P/RPS 1.44 5.26 5.86 0.90 1.07 1.84 2.71 -34.32%
P/EPS 16.16 61.67 58.85 8.44 10.96 23.75 41.50 -46.58%
EY 6.19 1.62 1.70 11.84 9.12 4.21 2.41 87.22%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 1.02 2.43 1.33 1.20 1.19 1.53 1.11 -5.46%

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