[KKB] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 43.73%
YoY- -24.61%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 56,412 54,354 52,401 46,510 44,535 45,671 46,746 13.38%
PBT 4,419 4,596 4,230 2,729 1,593 1,534 2,423 49.43%
Tax -1,227 -1,192 -268 -471 -22 -93 -1,063 10.06%
NP 3,192 3,404 3,962 2,258 1,571 1,441 1,360 76.88%
-
NP to SH 3,192 3,404 3,962 2,258 1,571 1,441 1,360 76.88%
-
Tax Rate 27.77% 25.94% 6.34% 17.26% 1.38% 6.06% 43.87% -
Total Cost 53,220 50,950 48,439 44,252 42,964 44,230 45,386 11.23%
-
Net Worth 70,312 73,169 47,507 71,822 70,971 70,334 46,551 31.74%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,375 2,375 2,375 1,862 1,862 1,862 1,862 17.66%
Div Payout % 74.42% 69.78% 59.95% 82.47% 118.53% 129.22% 136.92% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 70,312 73,169 47,507 71,822 70,971 70,334 46,551 31.74%
NOSH 46,875 47,205 47,507 47,564 47,631 47,204 46,551 0.46%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.66% 6.26% 7.56% 4.85% 3.53% 3.16% 2.91% -
ROE 4.54% 4.65% 8.34% 3.14% 2.21% 2.05% 2.92% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 120.35 115.14 110.30 97.78 93.50 96.75 100.42 12.86%
EPS 6.81 7.21 8.34 4.75 3.30 3.05 2.92 76.13%
DPS 5.00 5.00 5.00 3.91 3.91 3.94 4.00 16.08%
NAPS 1.50 1.55 1.00 1.51 1.49 1.49 1.00 31.13%
Adjusted Per Share Value based on latest NOSH - 47,564
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 19.54 18.83 18.15 16.11 15.42 15.82 16.19 13.39%
EPS 1.11 1.18 1.37 0.78 0.54 0.50 0.47 77.62%
DPS 0.82 0.82 0.82 0.64 0.64 0.64 0.64 18.01%
NAPS 0.2435 0.2534 0.1645 0.2488 0.2458 0.2436 0.1612 31.75%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.37 1.18 1.16 1.37 1.45 1.56 1.48 -
P/RPS 1.14 1.02 1.05 1.40 1.55 1.61 1.47 -15.62%
P/EPS 20.12 16.36 13.91 28.86 43.96 51.10 50.66 -46.06%
EY 4.97 6.11 7.19 3.47 2.27 1.96 1.97 85.63%
DY 3.65 4.24 4.31 2.86 2.70 2.53 2.70 22.32%
P/NAPS 0.91 0.76 1.16 0.91 0.97 1.05 1.48 -27.75%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 28/05/03 27/02/03 27/11/02 27/08/02 28/05/02 26/02/02 -
Price 1.57 1.26 1.13 1.20 1.42 1.47 1.52 -
P/RPS 1.30 1.09 1.02 1.23 1.52 1.52 1.51 -9.52%
P/EPS 23.06 17.47 13.55 25.28 43.05 48.15 52.03 -41.95%
EY 4.34 5.72 7.38 3.96 2.32 2.08 1.92 72.49%
DY 3.18 3.97 4.42 3.26 2.75 2.68 2.63 13.53%
P/NAPS 1.05 0.81 1.13 0.79 0.95 0.99 1.52 -21.90%

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