[KKB] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
02-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -1.4%
YoY- 15.9%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 123,726 136,777 141,359 126,291 116,593 99,230 89,190 24.35%
PBT 20,483 20,474 20,827 17,168 17,426 16,612 14,694 24.76%
Tax -5,999 -5,928 -6,026 -4,855 -4,826 -4,455 -2,843 64.43%
NP 14,484 14,546 14,801 12,313 12,600 12,157 11,851 14.29%
-
NP to SH 14,592 14,607 14,773 12,226 12,400 11,923 11,264 18.81%
-
Tax Rate 29.29% 28.95% 28.93% 28.28% 27.69% 26.82% 19.35% -
Total Cost 109,242 122,231 126,558 113,978 103,993 87,073 77,339 25.86%
-
Net Worth 107,489 104,372 98,808 92,844 48,280 48,274 48,181 70.65%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 5,029 7,444 4,827 9,645 9,645 7,231 7,231 -21.48%
Div Payout % 34.47% 50.96% 32.68% 78.90% 77.79% 60.66% 64.20% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 107,489 104,372 98,808 92,844 48,280 48,274 48,181 70.65%
NOSH 63,229 62,874 62,143 61,082 48,280 48,274 48,181 19.84%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.71% 10.63% 10.47% 9.75% 10.81% 12.25% 13.29% -
ROE 13.58% 14.00% 14.95% 13.17% 25.68% 24.70% 23.38% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 195.68 217.54 227.47 206.76 241.49 205.55 185.11 3.76%
EPS 23.08 23.23 23.77 20.02 25.68 24.70 23.38 -0.85%
DPS 7.96 11.84 7.77 15.79 20.00 15.00 15.00 -34.42%
NAPS 1.70 1.66 1.59 1.52 1.00 1.00 1.00 42.39%
Adjusted Per Share Value based on latest NOSH - 61,082
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 42.85 47.37 48.96 43.74 40.38 34.37 30.89 24.35%
EPS 5.05 5.06 5.12 4.23 4.29 4.13 3.90 18.78%
DPS 1.74 2.58 1.67 3.34 3.34 2.50 2.50 -21.44%
NAPS 0.3723 0.3615 0.3422 0.3216 0.1672 0.1672 0.1669 70.63%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.25 2.25 2.10 1.81 1.70 1.45 1.60 -
P/RPS 1.15 1.03 0.92 0.88 0.70 0.71 0.86 21.35%
P/EPS 9.75 9.68 8.83 9.04 6.62 5.87 6.84 26.63%
EY 10.26 10.33 11.32 11.06 15.11 17.03 14.61 -20.97%
DY 3.54 5.26 3.70 8.72 11.76 10.34 9.38 -47.74%
P/NAPS 1.32 1.36 1.32 1.19 1.70 1.45 1.60 -12.02%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 07/05/08 26/02/08 12/11/07 02/08/07 09/05/07 26/02/07 22/11/06 -
Price 2.26 2.00 1.90 2.32 2.10 1.65 1.40 -
P/RPS 1.15 0.92 0.84 1.12 0.87 0.80 0.76 31.76%
P/EPS 9.79 8.61 7.99 11.59 8.18 6.68 5.99 38.70%
EY 10.21 11.62 12.51 8.63 12.23 14.97 16.70 -27.94%
DY 3.52 5.92 4.09 6.81 9.52 9.09 10.71 -52.34%
P/NAPS 1.33 1.20 1.19 1.53 2.10 1.65 1.40 -3.35%

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