[KKB] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 5.85%
YoY- 56.41%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 141,359 126,291 116,593 99,230 89,190 94,538 83,382 42.13%
PBT 20,827 17,168 17,426 16,612 14,694 13,942 11,190 51.25%
Tax -6,026 -4,855 -4,826 -4,455 -2,843 -2,799 -2,046 105.33%
NP 14,801 12,313 12,600 12,157 11,851 11,143 9,144 37.81%
-
NP to SH 14,773 12,226 12,400 11,923 11,264 10,549 8,633 43.01%
-
Tax Rate 28.93% 28.28% 27.69% 26.82% 19.35% 20.08% 18.28% -
Total Cost 126,558 113,978 103,993 87,073 77,339 83,395 74,238 42.65%
-
Net Worth 98,808 92,844 48,280 48,274 48,181 48,265 85,982 9.70%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 4,827 9,645 9,645 7,231 7,231 2,413 2,413 58.69%
Div Payout % 32.68% 78.90% 77.79% 60.66% 64.20% 22.88% 27.96% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 98,808 92,844 48,280 48,274 48,181 48,265 85,982 9.70%
NOSH 62,143 61,082 48,280 48,274 48,181 48,265 48,304 18.26%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.47% 9.75% 10.81% 12.25% 13.29% 11.79% 10.97% -
ROE 14.95% 13.17% 25.68% 24.70% 23.38% 21.86% 10.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 227.47 206.76 241.49 205.55 185.11 195.87 172.62 20.17%
EPS 23.77 20.02 25.68 24.70 23.38 21.86 17.87 20.92%
DPS 7.77 15.79 20.00 15.00 15.00 5.00 5.00 34.12%
NAPS 1.59 1.52 1.00 1.00 1.00 1.00 1.78 -7.24%
Adjusted Per Share Value based on latest NOSH - 48,274
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 48.96 43.74 40.38 34.37 30.89 32.74 28.88 42.13%
EPS 5.12 4.23 4.29 4.13 3.90 3.65 2.99 43.08%
DPS 1.67 3.34 3.34 2.50 2.50 0.84 0.84 58.04%
NAPS 0.3422 0.3216 0.1672 0.1672 0.1669 0.1672 0.2978 9.69%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.10 1.81 1.70 1.45 1.60 1.38 1.37 -
P/RPS 0.92 0.88 0.70 0.71 0.86 0.70 0.79 10.67%
P/EPS 8.83 9.04 6.62 5.87 6.84 6.31 7.67 9.83%
EY 11.32 11.06 15.11 17.03 14.61 15.84 13.05 -9.03%
DY 3.70 8.72 11.76 10.34 9.38 3.62 3.65 0.91%
P/NAPS 1.32 1.19 1.70 1.45 1.60 1.38 0.77 43.19%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 12/11/07 02/08/07 09/05/07 26/02/07 22/11/06 03/08/06 15/05/06 -
Price 1.90 2.32 2.10 1.65 1.40 1.30 1.33 -
P/RPS 0.84 1.12 0.87 0.80 0.76 0.66 0.77 5.96%
P/EPS 7.99 11.59 8.18 6.68 5.99 5.95 7.44 4.86%
EY 12.51 8.63 12.23 14.97 16.70 16.81 13.44 -4.66%
DY 4.09 6.81 9.52 9.09 10.71 3.85 3.76 5.76%
P/NAPS 1.19 1.53 2.10 1.65 1.40 1.30 0.75 35.99%

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