[KKB] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 34.43%
YoY- 207.93%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 62,893 67,551 62,087 48,876 35,316 30,238 30,712 61.47%
PBT 18,103 26,825 17,043 14,336 11,311 9,133 4,541 152.05%
Tax -4,565 -6,869 -4,692 -3,279 -3,048 -2,557 -1,724 91.73%
NP 13,538 19,956 12,351 11,057 8,263 6,576 2,817 185.60%
-
NP to SH 13,462 19,045 11,988 10,479 7,795 6,172 2,796 185.95%
-
Tax Rate 25.22% 25.61% 27.53% 22.87% 26.95% 28.00% 37.97% -
Total Cost 49,355 47,595 49,736 37,819 27,053 23,662 27,895 46.43%
-
Net Worth 201,156 197,378 178,853 166,729 80,526 151,479 144,832 24.55%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 12,894 - 12,084 - - - 4,023 117.84%
Div Payout % 95.79% - 100.81% - - - 143.89% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 201,156 197,378 178,853 166,729 80,526 151,479 144,832 24.55%
NOSH 257,892 80,562 80,564 80,545 80,526 80,574 80,462 117.85%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 21.53% 29.54% 19.89% 22.62% 23.40% 21.75% 9.17% -
ROE 6.69% 9.65% 6.70% 6.29% 9.68% 4.07% 1.93% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 24.39 83.85 77.06 60.68 43.86 37.53 38.17 -25.87%
EPS 5.22 23.64 14.88 13.01 3.02 7.66 3.47 31.38%
DPS 5.00 0.00 15.00 0.00 0.00 0.00 5.00 0.00%
NAPS 0.78 2.45 2.22 2.07 1.00 1.88 1.80 -42.82%
Adjusted Per Share Value based on latest NOSH - 80,545
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.78 23.40 21.50 16.93 12.23 10.47 10.64 61.42%
EPS 4.66 6.60 4.15 3.63 2.70 2.14 0.97 185.53%
DPS 4.47 0.00 4.19 0.00 0.00 0.00 1.39 118.33%
NAPS 0.6967 0.6836 0.6195 0.5775 0.2789 0.5246 0.5016 24.56%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.80 5.75 3.01 2.37 1.70 1.47 1.78 -
P/RPS 7.38 6.86 3.91 3.91 3.88 3.92 4.66 35.98%
P/EPS 34.48 24.32 20.23 18.22 17.56 19.19 51.22 -23.24%
EY 2.90 4.11 4.94 5.49 5.69 5.21 1.95 30.38%
DY 2.78 0.00 4.98 0.00 0.00 0.00 2.81 -0.71%
P/NAPS 2.31 2.35 1.36 1.14 1.70 0.78 0.99 76.19%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 05/08/10 10/05/10 23/02/10 17/11/09 05/08/09 06/05/09 24/02/09 -
Price 1.89 5.93 3.65 2.91 2.10 1.64 1.69 -
P/RPS 7.75 7.07 4.74 4.80 4.79 4.37 4.43 45.33%
P/EPS 36.21 25.08 24.53 22.37 21.69 21.41 48.63 -17.89%
EY 2.76 3.99 4.08 4.47 4.61 4.67 2.06 21.59%
DY 2.65 0.00 4.11 0.00 0.00 0.00 2.96 -7.12%
P/NAPS 2.42 2.42 1.64 1.41 2.10 0.87 0.94 88.16%

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