[KKB] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -8.27%
YoY- 29.67%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 64,539 62,490 61,344 62,094 56,412 54,354 52,401 14.91%
PBT 6,888 5,356 4,471 3,869 4,419 4,596 4,230 38.45%
Tax -1,598 -1,310 -1,186 -941 -1,227 -1,192 -268 229.18%
NP 5,290 4,046 3,285 2,928 3,192 3,404 3,962 21.27%
-
NP to SH 5,290 4,046 3,285 2,928 3,192 3,404 3,962 21.27%
-
Tax Rate 23.20% 24.46% 26.53% 24.32% 27.77% 25.94% 6.34% -
Total Cost 59,249 58,444 58,059 59,166 53,220 50,950 48,439 14.38%
-
Net Worth 74,711 75,836 75,238 72,982 70,312 73,169 47,507 35.27%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 2,411 2,411 2,411 2,375 2,375 2,375 2,375 1.00%
Div Payout % 45.59% 59.60% 73.41% 81.13% 74.42% 69.78% 59.95% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 74,711 75,836 75,238 72,982 70,312 73,169 47,507 35.27%
NOSH 48,200 48,303 48,230 48,014 46,875 47,205 47,507 0.97%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.20% 6.47% 5.36% 4.72% 5.66% 6.26% 7.56% -
ROE 7.08% 5.34% 4.37% 4.01% 4.54% 4.65% 8.34% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 133.90 129.37 127.19 129.32 120.35 115.14 110.30 13.81%
EPS 10.97 8.38 6.81 6.10 6.81 7.21 8.34 20.06%
DPS 5.00 4.99 5.00 4.95 5.00 5.00 5.00 0.00%
NAPS 1.55 1.57 1.56 1.52 1.50 1.55 1.00 33.96%
Adjusted Per Share Value based on latest NOSH - 48,014
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.35 21.64 21.25 21.51 19.54 18.83 18.15 14.90%
EPS 1.83 1.40 1.14 1.01 1.11 1.18 1.37 21.31%
DPS 0.84 0.84 0.84 0.82 0.82 0.82 0.82 1.62%
NAPS 0.2588 0.2627 0.2606 0.2528 0.2435 0.2534 0.1645 35.30%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.40 1.60 1.50 1.60 1.37 1.18 1.16 -
P/RPS 1.05 1.24 1.18 1.24 1.14 1.02 1.05 0.00%
P/EPS 12.76 19.10 22.02 26.24 20.12 16.36 13.91 -5.59%
EY 7.84 5.24 4.54 3.81 4.97 6.11 7.19 5.94%
DY 3.57 3.12 3.33 3.09 3.65 4.24 4.31 -11.81%
P/NAPS 0.90 1.02 0.96 1.05 0.91 0.76 1.16 -15.57%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 10/08/04 11/05/04 17/02/04 20/11/03 27/08/03 28/05/03 27/02/03 -
Price 1.42 1.54 1.68 1.55 1.57 1.26 1.13 -
P/RPS 1.06 1.19 1.32 1.20 1.30 1.09 1.02 2.59%
P/EPS 12.94 18.39 24.67 25.42 23.06 17.47 13.55 -3.02%
EY 7.73 5.44 4.05 3.93 4.34 5.72 7.38 3.14%
DY 3.52 3.24 2.98 3.19 3.18 3.97 4.42 -14.09%
P/NAPS 0.92 0.98 1.08 1.02 1.05 0.81 1.13 -12.81%

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