[KKB] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -51.35%
YoY- -11.65%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 22,706 22,044 18,541 15,749 24,927 20,999 16,191 25.21%
PBT 3,954 2,156 2,350 1,391 2,173 2,823 1,791 69.30%
Tax -71 -721 -539 -435 -208 -725 -397 -68.15%
NP 3,883 1,435 1,811 956 1,965 2,098 1,394 97.60%
-
NP to SH 3,504 1,405 1,758 956 1,965 2,098 1,394 84.56%
-
Tax Rate 1.80% 33.44% 22.94% 31.27% 9.57% 25.68% 22.17% -
Total Cost 18,823 20,609 16,730 14,793 22,962 18,901 14,797 17.35%
-
Net Worth 87,377 48,190 79,206 79,666 78,575 76,685 74,711 10.97%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,413 - - - 2,410 - - -
Div Payout % 68.89% - - - 122.66% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 87,377 48,190 79,206 79,666 78,575 76,685 74,711 10.97%
NOSH 48,274 48,190 48,296 48,282 48,205 48,229 48,200 0.10%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 17.10% 6.51% 9.77% 6.07% 7.88% 9.99% 8.61% -
ROE 4.01% 2.92% 2.22% 1.20% 2.50% 2.74% 1.87% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 47.03 45.74 38.39 32.62 51.71 43.54 33.59 25.07%
EPS 7.26 2.92 3.64 1.98 4.07 4.35 2.89 84.48%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.81 1.00 1.64 1.65 1.63 1.59 1.55 10.86%
Adjusted Per Share Value based on latest NOSH - 48,282
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.86 7.63 6.42 5.45 8.63 7.27 5.61 25.13%
EPS 1.21 0.49 0.61 0.33 0.68 0.73 0.48 84.91%
DPS 0.84 0.00 0.00 0.00 0.83 0.00 0.00 -
NAPS 0.3026 0.1669 0.2743 0.2759 0.2721 0.2656 0.2588 10.95%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.28 1.25 1.18 1.26 1.33 1.38 1.40 -
P/RPS 2.72 2.73 3.07 3.86 2.57 3.17 4.17 -24.72%
P/EPS 17.63 42.87 32.42 63.64 32.63 31.72 48.41 -48.90%
EY 5.67 2.33 3.08 1.57 3.06 3.15 2.07 95.40%
DY 3.91 0.00 0.00 0.00 3.76 0.00 0.00 -
P/NAPS 0.71 1.25 0.72 0.76 0.82 0.87 0.90 -14.58%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 22/11/05 09/08/05 18/05/05 24/02/05 23/11/04 10/08/04 -
Price 1.37 1.11 1.33 1.20 1.34 1.40 1.42 -
P/RPS 2.91 2.43 3.46 3.68 2.59 3.22 4.23 -22.01%
P/EPS 18.87 38.07 36.54 60.61 32.87 32.18 49.10 -47.04%
EY 5.30 2.63 2.74 1.65 3.04 3.11 2.04 88.65%
DY 3.65 0.00 0.00 0.00 3.73 0.00 0.00 -
P/NAPS 0.76 1.11 0.81 0.73 0.82 0.88 0.92 -11.92%

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