[KKB] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 9.02%
YoY- -60.21%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 54,354 52,401 46,510 44,535 45,671 46,746 52,052 2.92%
PBT 4,596 4,230 2,729 1,593 1,534 2,423 4,170 6.70%
Tax -1,192 -268 -471 -22 -93 -1,063 -1,175 0.96%
NP 3,404 3,962 2,258 1,571 1,441 1,360 2,995 8.91%
-
NP to SH 3,404 3,962 2,258 1,571 1,441 1,360 2,995 8.91%
-
Tax Rate 25.94% 6.34% 17.26% 1.38% 6.06% 43.87% 28.18% -
Total Cost 50,950 48,439 44,252 42,964 44,230 45,386 49,057 2.55%
-
Net Worth 73,169 47,507 71,822 70,971 70,334 46,551 71,346 1.69%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 2,375 2,375 1,862 1,862 1,862 1,862 626 143.45%
Div Payout % 69.78% 59.95% 82.47% 118.53% 129.22% 136.92% 20.91% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 73,169 47,507 71,822 70,971 70,334 46,551 71,346 1.69%
NOSH 47,205 47,507 47,564 47,631 47,204 46,551 46,938 0.37%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.26% 7.56% 4.85% 3.53% 3.16% 2.91% 5.75% -
ROE 4.65% 8.34% 3.14% 2.21% 2.05% 2.92% 4.20% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 115.14 110.30 97.78 93.50 96.75 100.42 110.89 2.54%
EPS 7.21 8.34 4.75 3.30 3.05 2.92 6.38 8.50%
DPS 5.00 5.00 3.91 3.91 3.94 4.00 1.33 141.97%
NAPS 1.55 1.00 1.51 1.49 1.49 1.00 1.52 1.31%
Adjusted Per Share Value based on latest NOSH - 47,631
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 18.83 18.15 16.11 15.42 15.82 16.19 18.03 2.93%
EPS 1.18 1.37 0.78 0.54 0.50 0.47 1.04 8.79%
DPS 0.82 0.82 0.64 0.64 0.64 0.64 0.22 140.58%
NAPS 0.2534 0.1645 0.2488 0.2458 0.2436 0.1612 0.2471 1.69%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.18 1.16 1.37 1.45 1.56 1.48 1.38 -
P/RPS 1.02 1.05 1.40 1.55 1.61 1.47 1.24 -12.21%
P/EPS 16.36 13.91 28.86 43.96 51.10 50.66 21.63 -17.00%
EY 6.11 7.19 3.47 2.27 1.96 1.97 4.62 20.50%
DY 4.24 4.31 2.86 2.70 2.53 2.70 0.97 167.57%
P/NAPS 0.76 1.16 0.91 0.97 1.05 1.48 0.91 -11.32%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 27/02/03 27/11/02 27/08/02 28/05/02 26/02/02 26/11/01 -
Price 1.26 1.13 1.20 1.42 1.47 1.52 1.61 -
P/RPS 1.09 1.02 1.23 1.52 1.52 1.51 1.45 -17.33%
P/EPS 17.47 13.55 25.28 43.05 48.15 52.03 25.23 -21.74%
EY 5.72 7.38 3.96 2.32 2.08 1.92 3.96 27.80%
DY 3.97 4.42 3.26 2.75 2.68 2.63 0.83 184.15%
P/NAPS 0.81 1.13 0.79 0.95 0.99 1.52 1.06 -16.43%

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