[KKB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 75.47%
YoY- 191.32%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 62,094 56,412 54,354 52,401 46,510 44,535 45,671 22.70%
PBT 3,869 4,419 4,596 4,230 2,729 1,593 1,534 85.18%
Tax -941 -1,227 -1,192 -268 -471 -22 -93 367.15%
NP 2,928 3,192 3,404 3,962 2,258 1,571 1,441 60.35%
-
NP to SH 2,928 3,192 3,404 3,962 2,258 1,571 1,441 60.35%
-
Tax Rate 24.32% 27.77% 25.94% 6.34% 17.26% 1.38% 6.06% -
Total Cost 59,166 53,220 50,950 48,439 44,252 42,964 44,230 21.38%
-
Net Worth 72,982 70,312 73,169 47,507 71,822 70,971 70,334 2.49%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,375 2,375 2,375 2,375 1,862 1,862 1,862 17.59%
Div Payout % 81.13% 74.42% 69.78% 59.95% 82.47% 118.53% 129.22% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 72,982 70,312 73,169 47,507 71,822 70,971 70,334 2.49%
NOSH 48,014 46,875 47,205 47,507 47,564 47,631 47,204 1.13%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.72% 5.66% 6.26% 7.56% 4.85% 3.53% 3.16% -
ROE 4.01% 4.54% 4.65% 8.34% 3.14% 2.21% 2.05% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 129.32 120.35 115.14 110.30 97.78 93.50 96.75 21.32%
EPS 6.10 6.81 7.21 8.34 4.75 3.30 3.05 58.67%
DPS 4.95 5.00 5.00 5.00 3.91 3.91 3.94 16.41%
NAPS 1.52 1.50 1.55 1.00 1.51 1.49 1.49 1.33%
Adjusted Per Share Value based on latest NOSH - 47,507
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.51 19.54 18.83 18.15 16.11 15.42 15.82 22.70%
EPS 1.01 1.11 1.18 1.37 0.78 0.54 0.50 59.72%
DPS 0.82 0.82 0.82 0.82 0.64 0.64 0.64 17.94%
NAPS 0.2528 0.2435 0.2534 0.1645 0.2488 0.2458 0.2436 2.49%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.60 1.37 1.18 1.16 1.37 1.45 1.56 -
P/RPS 1.24 1.14 1.02 1.05 1.40 1.55 1.61 -15.96%
P/EPS 26.24 20.12 16.36 13.91 28.86 43.96 51.10 -35.84%
EY 3.81 4.97 6.11 7.19 3.47 2.27 1.96 55.69%
DY 3.09 3.65 4.24 4.31 2.86 2.70 2.53 14.24%
P/NAPS 1.05 0.91 0.76 1.16 0.91 0.97 1.05 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 28/05/03 27/02/03 27/11/02 27/08/02 28/05/02 -
Price 1.55 1.57 1.26 1.13 1.20 1.42 1.47 -
P/RPS 1.20 1.30 1.09 1.02 1.23 1.52 1.52 -14.56%
P/EPS 25.42 23.06 17.47 13.55 25.28 43.05 48.15 -34.65%
EY 3.93 4.34 5.72 7.38 3.96 2.32 2.08 52.77%
DY 3.19 3.18 3.97 4.42 3.26 2.75 2.68 12.30%
P/NAPS 1.02 1.05 0.81 1.13 0.79 0.95 0.99 2.00%

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