[KKB] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
05-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 11.49%
YoY- 172.61%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 260,599 268,637 261,158 241,407 213,830 176,517 145,142 47.77%
PBT 103,671 104,354 92,990 76,307 69,515 51,823 39,321 90.96%
Tax -25,943 -26,353 -23,765 -19,405 -17,888 -13,576 -10,608 81.61%
NP 77,728 78,001 69,225 56,902 51,627 38,247 28,713 94.35%
-
NP to SH 77,530 76,897 67,843 54,974 49,307 36,434 27,242 100.95%
-
Tax Rate 25.02% 25.25% 25.56% 25.43% 25.73% 26.20% 26.98% -
Total Cost 182,871 190,636 191,933 184,505 162,203 138,270 116,429 35.15%
-
Net Worth 255,323 234,659 213,894 201,156 161,125 161,129 161,091 35.97%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 45,128 45,128 24,979 24,979 12,084 12,084 4,023 401.84%
Div Payout % 58.21% 58.69% 36.82% 45.44% 24.51% 33.17% 14.77% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 255,323 234,659 213,894 201,156 161,125 161,129 161,091 35.97%
NOSH 257,903 257,867 257,704 257,892 80,562 80,564 80,545 117.39%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 29.83% 29.04% 26.51% 23.57% 24.14% 21.67% 19.78% -
ROE 30.37% 32.77% 31.72% 27.33% 30.60% 22.61% 16.91% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 101.05 104.18 101.34 93.61 265.42 219.10 180.20 -32.02%
EPS 30.06 29.82 26.33 21.32 61.20 45.22 33.82 -7.56%
DPS 17.50 17.50 9.69 9.69 15.00 15.00 5.00 130.69%
NAPS 0.99 0.91 0.83 0.78 2.00 2.00 2.00 -37.45%
Adjusted Per Share Value based on latest NOSH - 257,892
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 90.26 93.04 90.45 83.61 74.06 61.14 50.27 47.77%
EPS 26.85 26.63 23.50 19.04 17.08 12.62 9.44 100.87%
DPS 15.63 15.63 8.65 8.65 4.19 4.19 1.39 402.65%
NAPS 0.8843 0.8127 0.7408 0.6967 0.5581 0.5581 0.5579 35.98%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.10 1.90 1.88 1.80 5.75 3.01 2.37 -
P/RPS 2.08 1.82 1.86 1.92 2.17 1.37 1.32 35.45%
P/EPS 6.99 6.37 7.14 8.44 9.39 6.66 7.01 -0.19%
EY 14.32 15.69 14.00 11.84 10.64 15.02 14.27 0.23%
DY 8.33 9.21 5.16 5.38 2.61 4.98 2.11 149.99%
P/NAPS 2.12 2.09 2.27 2.31 2.88 1.51 1.19 47.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 04/05/11 23/02/11 11/11/10 05/08/10 10/05/10 23/02/10 17/11/09 -
Price 2.10 2.05 1.91 1.89 5.93 3.65 2.91 -
P/RPS 2.08 1.97 1.88 2.02 2.23 1.67 1.61 18.63%
P/EPS 6.99 6.87 7.26 8.87 9.69 8.07 8.60 -12.91%
EY 14.32 14.55 13.78 11.28 10.32 12.39 11.62 14.95%
DY 8.33 8.54 5.07 5.12 2.53 4.11 1.72 186.52%
P/NAPS 2.12 2.25 2.30 2.42 2.97 1.83 1.46 28.25%

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