[KKB] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -20.08%
YoY- -33.03%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 29,697 20,091 22,706 22,044 18,541 15,749 24,927 12.41%
PBT 5,102 2,730 3,954 2,156 2,350 1,391 2,173 76.92%
Tax -1,292 -715 -71 -721 -539 -435 -208 239.04%
NP 3,810 2,015 3,883 1,435 1,811 956 1,965 55.68%
-
NP to SH 3,673 1,966 3,504 1,405 1,758 956 1,965 51.91%
-
Tax Rate 25.32% 26.19% 1.80% 33.44% 22.94% 31.27% 9.57% -
Total Cost 25,887 18,076 18,823 20,609 16,730 14,793 22,962 8.34%
-
Net Worth 87,360 85,982 87,377 48,190 79,206 79,666 78,575 7.34%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 2,413 - - - 2,410 -
Div Payout % - - 68.89% - - - 122.66% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 87,360 85,982 87,377 48,190 79,206 79,666 78,575 7.34%
NOSH 48,265 48,304 48,274 48,190 48,296 48,282 48,205 0.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.83% 10.03% 17.10% 6.51% 9.77% 6.07% 7.88% -
ROE 4.20% 2.29% 4.01% 2.92% 2.22% 1.20% 2.50% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 61.53 41.59 47.03 45.74 38.39 32.62 51.71 12.32%
EPS 7.61 4.07 7.26 2.92 3.64 1.98 4.07 51.94%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.81 1.78 1.81 1.00 1.64 1.65 1.63 7.25%
Adjusted Per Share Value based on latest NOSH - 48,190
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.29 6.96 7.86 7.63 6.42 5.45 8.63 12.48%
EPS 1.27 0.68 1.21 0.49 0.61 0.33 0.68 51.83%
DPS 0.00 0.00 0.84 0.00 0.00 0.00 0.83 -
NAPS 0.3026 0.2978 0.3026 0.1669 0.2743 0.2759 0.2721 7.36%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.38 1.37 1.28 1.25 1.18 1.26 1.33 -
P/RPS 2.24 3.29 2.72 2.73 3.07 3.86 2.57 -8.77%
P/EPS 18.13 33.66 17.63 42.87 32.42 63.64 32.63 -32.48%
EY 5.51 2.97 5.67 2.33 3.08 1.57 3.06 48.16%
DY 0.00 0.00 3.91 0.00 0.00 0.00 3.76 -
P/NAPS 0.76 0.77 0.71 1.25 0.72 0.76 0.82 -4.95%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 03/08/06 15/05/06 23/02/06 22/11/05 09/08/05 18/05/05 24/02/05 -
Price 1.30 1.33 1.37 1.11 1.33 1.20 1.34 -
P/RPS 2.11 3.20 2.91 2.43 3.46 3.68 2.59 -12.80%
P/EPS 17.08 32.68 18.87 38.07 36.54 60.61 32.87 -35.44%
EY 5.85 3.06 5.30 2.63 2.74 1.65 3.04 54.89%
DY 0.00 0.00 3.65 0.00 0.00 0.00 3.73 -
P/NAPS 0.72 0.75 0.76 1.11 0.81 0.73 0.82 -8.32%

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