[KKB] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 14.4%
YoY- 328.76%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 68,627 62,893 67,551 62,087 48,876 35,316 30,238 72.61%
PBT 31,019 18,103 26,825 17,043 14,336 11,311 9,133 125.78%
Tax -7,639 -4,565 -6,869 -4,692 -3,279 -3,048 -2,557 107.29%
NP 23,380 13,538 19,956 12,351 11,057 8,263 6,576 132.76%
-
NP to SH 23,348 13,462 19,045 11,988 10,479 7,795 6,172 142.58%
-
Tax Rate 24.63% 25.22% 25.61% 27.53% 22.87% 26.95% 28.00% -
Total Cost 45,247 49,355 47,595 49,736 37,819 27,053 23,662 54.00%
-
Net Worth 213,894 201,156 197,378 178,853 166,729 80,526 151,479 25.83%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 12,894 - 12,084 - - - -
Div Payout % - 95.79% - 100.81% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 213,894 201,156 197,378 178,853 166,729 80,526 151,479 25.83%
NOSH 257,704 257,892 80,562 80,564 80,545 80,526 80,574 116.92%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 34.07% 21.53% 29.54% 19.89% 22.62% 23.40% 21.75% -
ROE 10.92% 6.69% 9.65% 6.70% 6.29% 9.68% 4.07% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.63 24.39 83.85 77.06 60.68 43.86 37.53 -20.42%
EPS 9.06 5.22 23.64 14.88 13.01 3.02 7.66 11.82%
DPS 0.00 5.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 0.83 0.78 2.45 2.22 2.07 1.00 1.88 -41.99%
Adjusted Per Share Value based on latest NOSH - 80,564
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 23.77 21.78 23.40 21.50 16.93 12.23 10.47 72.65%
EPS 8.09 4.66 6.60 4.15 3.63 2.70 2.14 142.47%
DPS 0.00 4.47 0.00 4.19 0.00 0.00 0.00 -
NAPS 0.7408 0.6967 0.6836 0.6195 0.5775 0.2789 0.5246 25.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.88 1.80 5.75 3.01 2.37 1.70 1.47 -
P/RPS 7.06 7.38 6.86 3.91 3.91 3.88 3.92 47.97%
P/EPS 20.75 34.48 24.32 20.23 18.22 17.56 19.19 5.34%
EY 4.82 2.90 4.11 4.94 5.49 5.69 5.21 -5.05%
DY 0.00 2.78 0.00 4.98 0.00 0.00 0.00 -
P/NAPS 2.27 2.31 2.35 1.36 1.14 1.70 0.78 103.70%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 05/08/10 10/05/10 23/02/10 17/11/09 05/08/09 06/05/09 -
Price 1.91 1.89 5.93 3.65 2.91 2.10 1.64 -
P/RPS 7.17 7.75 7.07 4.74 4.80 4.79 4.37 39.06%
P/EPS 21.08 36.21 25.08 24.53 22.37 21.69 21.41 -1.02%
EY 4.74 2.76 3.99 4.08 4.47 4.61 4.67 0.99%
DY 0.00 2.65 0.00 4.11 0.00 0.00 0.00 -
P/NAPS 2.30 2.42 2.42 1.64 1.41 2.10 0.87 91.08%

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