[KKB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 37.68%
YoY- 111.06%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 165,100 104,896 59,513 268,637 199,071 130,444 67,551 81.34%
PBT 52,732 41,409 26,142 104,354 75,947 44,928 26,825 56.85%
Tax -12,809 -10,002 -6,459 -26,353 -19,074 -11,434 -6,869 51.44%
NP 39,923 31,407 19,683 78,001 56,873 33,494 19,956 58.70%
-
NP to SH 39,906 31,390 19,678 76,897 55,854 32,507 19,045 63.67%
-
Tax Rate 24.29% 24.15% 24.71% 25.25% 25.11% 25.45% 25.61% -
Total Cost 125,177 73,489 39,830 190,636 142,198 96,950 47,595 90.42%
-
Net Worth 250,056 242,254 255,323 234,583 213,930 201,074 197,378 17.06%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 12,889 - - 45,112 12,887 12,889 - -
Div Payout % 32.30% - - 58.67% 23.07% 39.65% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 250,056 242,254 255,323 234,583 213,930 201,074 197,378 17.06%
NOSH 257,790 257,717 257,903 257,784 257,748 257,787 80,562 116.99%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 24.18% 29.94% 33.07% 29.04% 28.57% 25.68% 29.54% -
ROE 15.96% 12.96% 7.71% 32.78% 26.11% 16.17% 9.65% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 64.04 40.70 23.08 104.21 77.23 50.60 83.85 -16.43%
EPS 15.48 12.18 7.63 29.83 21.67 12.61 23.64 -24.57%
DPS 5.00 0.00 0.00 17.50 5.00 5.00 0.00 -
NAPS 0.97 0.94 0.99 0.91 0.83 0.78 2.45 -46.05%
Adjusted Per Share Value based on latest NOSH - 257,867
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 57.18 36.33 20.61 93.04 68.95 45.18 23.40 81.32%
EPS 13.82 10.87 6.82 26.63 19.34 11.26 6.60 63.59%
DPS 4.46 0.00 0.00 15.62 4.46 4.46 0.00 -
NAPS 0.8661 0.839 0.8843 0.8125 0.7409 0.6964 0.6836 17.07%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.60 1.96 2.10 1.90 1.88 1.80 5.75 -
P/RPS 2.50 4.82 9.10 1.82 2.43 3.56 6.86 -48.94%
P/EPS 10.34 16.09 27.52 6.37 8.68 14.27 24.32 -43.42%
EY 9.68 6.21 3.63 15.70 11.53 7.01 4.11 76.92%
DY 3.13 0.00 0.00 9.21 2.66 2.78 0.00 -
P/NAPS 1.65 2.09 2.12 2.09 2.27 2.31 2.35 -20.98%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 28/07/11 04/05/11 23/02/11 11/11/10 05/08/10 10/05/10 -
Price 1.71 1.99 2.10 2.05 1.91 1.89 5.93 -
P/RPS 2.67 4.89 9.10 1.97 2.47 3.74 7.07 -47.72%
P/EPS 11.05 16.34 27.52 6.87 8.81 14.99 25.08 -42.06%
EY 9.05 6.12 3.63 14.55 11.35 6.67 3.99 72.54%
DY 2.92 0.00 0.00 8.54 2.62 2.65 0.00 -
P/NAPS 1.76 2.12 2.12 2.25 2.30 2.42 2.42 -19.11%

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