[KKB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 49.04%
YoY- 234.59%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 199,071 130,444 67,551 176,516 114,430 65,553 30,238 250.86%
PBT 75,947 44,928 26,825 51,824 34,780 20,444 9,133 309.92%
Tax -19,074 -11,434 -6,869 -13,577 -8,884 -5,606 -2,557 281.30%
NP 56,873 33,494 19,956 38,247 25,896 14,838 6,576 320.78%
-
NP to SH 55,854 32,507 19,045 36,434 24,446 13,967 6,172 333.68%
-
Tax Rate 25.11% 25.45% 25.61% 26.20% 25.54% 27.42% 28.00% -
Total Cost 142,198 96,950 47,595 138,269 88,534 50,715 23,662 230.18%
-
Net Worth 213,930 201,074 197,378 178,827 166,732 156,262 151,479 25.85%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 12,887 12,889 - 12,082 - - - -
Div Payout % 23.07% 39.65% - 33.16% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 213,930 201,074 197,378 178,827 166,732 156,262 151,479 25.85%
NOSH 257,748 257,787 80,562 80,552 80,546 80,547 80,574 116.95%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 28.57% 25.68% 29.54% 21.67% 22.63% 22.64% 21.75% -
ROE 26.11% 16.17% 9.65% 20.37% 14.66% 8.94% 4.07% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 77.23 50.60 83.85 219.13 142.07 81.38 37.53 61.71%
EPS 21.67 12.61 23.64 45.23 30.35 17.34 7.66 99.89%
DPS 5.00 5.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 0.83 0.78 2.45 2.22 2.07 1.94 1.88 -41.99%
Adjusted Per Share Value based on latest NOSH - 80,564
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 68.95 45.18 23.40 61.14 39.63 22.70 10.47 250.93%
EPS 19.34 11.26 6.60 12.62 8.47 4.84 2.14 333.29%
DPS 4.46 4.46 0.00 4.18 0.00 0.00 0.00 -
NAPS 0.7409 0.6964 0.6836 0.6194 0.5775 0.5412 0.5246 25.85%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.88 1.80 5.75 3.01 2.37 1.70 1.47 -
P/RPS 2.43 3.56 6.86 1.37 1.67 2.09 3.92 -27.27%
P/EPS 8.68 14.27 24.32 6.65 7.81 9.80 19.19 -41.04%
EY 11.53 7.01 4.11 15.03 12.81 10.20 5.21 69.74%
DY 2.66 2.78 0.00 4.98 0.00 0.00 0.00 -
P/NAPS 2.27 2.31 2.35 1.36 1.14 0.88 0.78 103.70%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 05/08/10 10/05/10 23/02/10 17/11/09 05/08/09 06/05/09 -
Price 1.91 1.89 5.93 3.65 2.91 2.10 1.64 -
P/RPS 2.47 3.74 7.07 1.67 2.05 2.58 4.37 -31.61%
P/EPS 8.81 14.99 25.08 8.07 9.59 12.11 21.41 -44.64%
EY 11.35 6.67 3.99 12.39 10.43 8.26 4.67 80.66%
DY 2.62 2.65 0.00 4.11 0.00 0.00 0.00 -
P/NAPS 2.30 2.42 2.42 1.64 1.41 1.08 0.87 91.08%

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