[KKB] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
11-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -67.06%
YoY- 237.07%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 75,820 50,893 29,894 13,703 61,345 45,148 26,699 99.90%
PBT 7,927 6,019 3,196 1,405 4,471 1,682 778 366.69%
Tax -1,488 -1,445 -721 -323 -1,186 -557 -307 185.03%
NP 6,439 4,574 2,475 1,082 3,285 1,125 471 467.22%
-
NP to SH 6,439 4,574 2,475 1,082 3,285 1,125 471 467.22%
-
Tax Rate 18.77% 24.01% 22.56% 22.99% 26.53% 33.12% 39.46% -
Total Cost 69,381 46,319 27,419 12,621 58,060 44,023 26,228 90.70%
-
Net Worth 80,117 76,715 74,780 75,836 74,135 72,457 71,515 7.82%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,413 - - - 2,391 - - -
Div Payout % 37.48% - - - 72.80% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 80,117 76,715 74,780 75,836 74,135 72,457 71,515 7.82%
NOSH 48,263 48,248 48,245 48,303 47,829 47,669 47,676 0.81%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.49% 8.99% 8.28% 7.90% 5.35% 2.49% 1.76% -
ROE 8.04% 5.96% 3.31% 1.43% 4.43% 1.55% 0.66% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 157.10 105.48 61.96 28.37 128.26 94.71 56.00 98.29%
EPS 13.35 9.48 5.13 2.24 6.87 2.36 0.99 462.09%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.66 1.59 1.55 1.57 1.55 1.52 1.50 6.95%
Adjusted Per Share Value based on latest NOSH - 48,303
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 26.26 17.63 10.35 4.75 21.25 15.64 9.25 99.86%
EPS 2.23 1.58 0.86 0.37 1.14 0.39 0.16 474.54%
DPS 0.84 0.00 0.00 0.00 0.83 0.00 0.00 -
NAPS 0.2775 0.2657 0.259 0.2627 0.2568 0.251 0.2477 7.83%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.33 1.38 1.40 1.60 1.50 1.60 1.37 -
P/RPS 0.85 1.31 2.26 5.64 1.17 1.69 2.45 -50.46%
P/EPS 9.97 14.56 27.29 71.43 21.84 67.80 138.68 -82.57%
EY 10.03 6.87 3.66 1.40 4.58 1.47 0.72 474.35%
DY 3.76 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.80 0.87 0.90 1.02 0.97 1.05 0.91 -8.19%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 23/11/04 10/08/04 11/05/04 17/02/04 20/11/03 27/08/03 -
Price 1.34 1.40 1.42 1.54 1.68 1.55 1.57 -
P/RPS 0.85 1.33 2.29 5.43 1.31 1.64 2.80 -54.66%
P/EPS 10.04 14.77 27.68 68.75 24.46 65.68 158.92 -84.00%
EY 9.96 6.77 3.61 1.45 4.09 1.52 0.63 524.66%
DY 3.73 0.00 0.00 0.00 2.98 0.00 0.00 -
P/NAPS 0.81 0.88 0.92 0.98 1.08 1.02 1.05 -15.82%

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