[KKB] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 35.09%
YoY- 125.35%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 241,407 213,830 176,517 145,142 131,963 127,242 121,407 58.32%
PBT 76,307 69,515 51,823 39,321 29,358 21,682 16,102 182.93%
Tax -19,405 -17,888 -13,576 -10,608 -8,201 -6,440 -5,040 146.26%
NP 56,902 51,627 38,247 28,713 21,157 15,242 11,062 198.88%
-
NP to SH 54,974 49,307 36,434 27,242 20,166 14,632 10,888 195.18%
-
Tax Rate 25.43% 25.73% 26.20% 26.98% 27.93% 29.70% 31.30% -
Total Cost 184,505 162,203 138,270 116,429 110,806 112,000 110,345 41.00%
-
Net Worth 201,156 161,125 161,129 161,091 80,526 151,479 144,832 24.55%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 24,979 12,084 12,084 4,023 4,023 4,023 4,023 238.95%
Div Payout % 45.44% 24.51% 33.17% 14.77% 19.95% 27.50% 36.95% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 201,156 161,125 161,129 161,091 80,526 151,479 144,832 24.55%
NOSH 257,892 80,562 80,564 80,545 80,526 80,574 80,462 117.85%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 23.57% 24.14% 21.67% 19.78% 16.03% 11.98% 9.11% -
ROE 27.33% 30.60% 22.61% 16.91% 25.04% 9.66% 7.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 93.61 265.42 219.10 180.20 163.87 157.92 150.89 -27.32%
EPS 21.32 61.20 45.22 33.82 25.04 18.16 13.53 35.52%
DPS 9.69 15.00 15.00 5.00 5.00 4.99 5.00 55.63%
NAPS 0.78 2.00 2.00 2.00 1.00 1.88 1.80 -42.82%
Adjusted Per Share Value based on latest NOSH - 80,545
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 83.61 74.06 61.14 50.27 45.71 44.07 42.05 58.32%
EPS 19.04 17.08 12.62 9.44 6.98 5.07 3.77 195.23%
DPS 8.65 4.19 4.19 1.39 1.39 1.39 1.39 239.45%
NAPS 0.6967 0.5581 0.5581 0.5579 0.2789 0.5246 0.5016 24.56%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.80 5.75 3.01 2.37 1.70 1.47 1.78 -
P/RPS 1.92 2.17 1.37 1.32 1.04 0.93 1.18 38.46%
P/EPS 8.44 9.39 6.66 7.01 6.79 8.09 13.15 -25.65%
EY 11.84 10.64 15.02 14.27 14.73 12.35 7.60 34.49%
DY 5.38 2.61 4.98 2.11 2.94 3.40 2.81 54.37%
P/NAPS 2.31 2.88 1.51 1.19 1.70 0.78 0.99 76.19%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 05/08/10 10/05/10 23/02/10 17/11/09 05/08/09 06/05/09 24/02/09 -
Price 1.89 5.93 3.65 2.91 2.10 1.64 1.69 -
P/RPS 2.02 2.23 1.67 1.61 1.28 1.04 1.12 48.32%
P/EPS 8.87 9.69 8.07 8.60 8.39 9.03 12.49 -20.45%
EY 11.28 10.32 12.39 11.62 11.93 11.07 8.01 25.71%
DY 5.12 2.53 4.11 1.72 2.38 3.04 2.96 44.24%
P/NAPS 2.42 2.97 1.83 1.46 2.10 0.87 0.94 88.16%

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