[KKB] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 336.0%
YoY- -28.76%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 16,191 13,703 16,197 18,448 14,142 12,557 16,947 -2.99%
PBT 1,791 1,405 2,789 903 259 520 2,187 -12.47%
Tax -397 -323 -629 -249 -109 -199 -384 2.24%
NP 1,394 1,082 2,160 654 150 321 1,803 -15.77%
-
NP to SH 1,394 1,082 2,160 654 150 321 1,803 -15.77%
-
Tax Rate 22.17% 22.99% 22.55% 27.57% 42.08% 38.27% 17.56% -
Total Cost 14,797 12,621 14,037 17,794 13,992 12,236 15,144 -1.53%
-
Net Worth 74,711 75,836 75,238 72,982 70,312 73,169 47,507 35.27%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 2,411 - - - 2,375 -
Div Payout % - - 111.64% - - - 131.75% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 74,711 75,836 75,238 72,982 70,312 73,169 47,507 35.27%
NOSH 48,200 48,303 48,230 48,014 46,875 47,205 47,507 0.97%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.61% 7.90% 13.34% 3.55% 1.06% 2.56% 10.64% -
ROE 1.87% 1.43% 2.87% 0.90% 0.21% 0.44% 3.80% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 33.59 28.37 33.58 38.42 30.17 26.60 35.67 -3.92%
EPS 2.89 2.24 4.48 1.36 0.32 0.68 3.80 -16.69%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.55 1.57 1.56 1.52 1.50 1.55 1.00 33.96%
Adjusted Per Share Value based on latest NOSH - 48,014
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.61 4.75 5.61 6.39 4.90 4.35 5.87 -2.97%
EPS 0.48 0.37 0.75 0.23 0.05 0.11 0.62 -15.69%
DPS 0.00 0.00 0.84 0.00 0.00 0.00 0.82 -
NAPS 0.2588 0.2627 0.2606 0.2528 0.2435 0.2534 0.1645 35.30%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.40 1.60 1.50 1.60 1.37 1.18 1.16 -
P/RPS 4.17 5.64 4.47 4.16 4.54 4.44 3.25 18.09%
P/EPS 48.41 71.43 33.49 117.47 428.13 173.53 30.57 35.89%
EY 2.07 1.40 2.99 0.85 0.23 0.58 3.27 -26.29%
DY 0.00 0.00 3.33 0.00 0.00 0.00 4.31 -
P/NAPS 0.90 1.02 0.96 1.05 0.91 0.76 1.16 -15.57%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 10/08/04 11/05/04 17/02/04 20/11/03 27/08/03 28/05/03 27/02/03 -
Price 1.42 1.54 1.68 1.55 1.57 1.26 1.13 -
P/RPS 4.23 5.43 5.00 4.03 5.20 4.74 3.17 21.22%
P/EPS 49.10 68.75 37.51 113.80 490.63 185.29 29.77 39.63%
EY 2.04 1.45 2.67 0.88 0.20 0.54 3.36 -28.32%
DY 0.00 0.00 2.98 0.00 0.00 0.00 4.42 -
P/NAPS 0.92 0.98 1.08 1.02 1.05 0.81 1.13 -12.81%

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