[KKB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
10-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -47.73%
YoY- 208.57%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 268,637 199,071 130,444 67,551 176,516 114,430 65,553 155.42%
PBT 104,354 75,947 44,928 26,825 51,824 34,780 20,444 195.57%
Tax -26,353 -19,074 -11,434 -6,869 -13,577 -8,884 -5,606 179.82%
NP 78,001 56,873 33,494 19,956 38,247 25,896 14,838 201.41%
-
NP to SH 76,897 55,854 32,507 19,045 36,434 24,446 13,967 210.82%
-
Tax Rate 25.25% 25.11% 25.45% 25.61% 26.20% 25.54% 27.42% -
Total Cost 190,636 142,198 96,950 47,595 138,269 88,534 50,715 141.17%
-
Net Worth 234,583 213,930 201,074 197,378 178,827 166,732 156,262 31.01%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 45,112 12,887 12,889 - 12,082 - - -
Div Payout % 58.67% 23.07% 39.65% - 33.16% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 234,583 213,930 201,074 197,378 178,827 166,732 156,262 31.01%
NOSH 257,784 257,748 257,787 80,562 80,552 80,546 80,547 116.71%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 29.04% 28.57% 25.68% 29.54% 21.67% 22.63% 22.64% -
ROE 32.78% 26.11% 16.17% 9.65% 20.37% 14.66% 8.94% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 104.21 77.23 50.60 83.85 219.13 142.07 81.38 17.86%
EPS 29.83 21.67 12.61 23.64 45.23 30.35 17.34 43.43%
DPS 17.50 5.00 5.00 0.00 15.00 0.00 0.00 -
NAPS 0.91 0.83 0.78 2.45 2.22 2.07 1.94 -39.54%
Adjusted Per Share Value based on latest NOSH - 80,562
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 93.04 68.95 45.18 23.40 61.14 39.63 22.70 155.45%
EPS 26.63 19.34 11.26 6.60 12.62 8.47 4.84 210.69%
DPS 15.62 4.46 4.46 0.00 4.18 0.00 0.00 -
NAPS 0.8125 0.7409 0.6964 0.6836 0.6194 0.5775 0.5412 31.01%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.90 1.88 1.80 5.75 3.01 2.37 1.70 -
P/RPS 1.82 2.43 3.56 6.86 1.37 1.67 2.09 -8.78%
P/EPS 6.37 8.68 14.27 24.32 6.65 7.81 9.80 -24.90%
EY 15.70 11.53 7.01 4.11 15.03 12.81 10.20 33.20%
DY 9.21 2.66 2.78 0.00 4.98 0.00 0.00 -
P/NAPS 2.09 2.27 2.31 2.35 1.36 1.14 0.88 77.72%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 11/11/10 05/08/10 10/05/10 23/02/10 17/11/09 05/08/09 -
Price 2.05 1.91 1.89 5.93 3.65 2.91 2.10 -
P/RPS 1.97 2.47 3.74 7.07 1.67 2.05 2.58 -16.41%
P/EPS 6.87 8.81 14.99 25.08 8.07 9.59 12.11 -31.40%
EY 14.55 11.35 6.67 3.99 12.39 10.43 8.26 45.70%
DY 8.54 2.62 2.65 0.00 4.11 0.00 0.00 -
P/NAPS 2.25 2.30 2.42 2.42 1.64 1.41 1.08 62.90%

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