[KKB] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -9.93%
YoY- -25.46%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 145,142 131,963 127,242 121,407 118,859 114,926 123,726 11.21%
PBT 39,321 29,358 21,682 16,102 17,080 19,274 20,483 54.40%
Tax -10,608 -8,201 -6,440 -5,040 -4,901 -5,965 -5,999 46.17%
NP 28,713 21,157 15,242 11,062 12,179 13,309 14,484 57.74%
-
NP to SH 27,242 20,166 14,632 10,888 12,089 13,353 14,592 51.55%
-
Tax Rate 26.98% 27.93% 29.70% 31.30% 28.69% 30.95% 29.29% -
Total Cost 116,429 110,806 112,000 110,345 106,680 101,617 109,242 4.33%
-
Net Worth 161,091 80,526 151,479 144,832 142,059 128,668 107,489 30.92%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,023 4,023 4,023 4,023 5,029 5,029 5,029 -13.81%
Div Payout % 14.77% 19.95% 27.50% 36.95% 41.61% 37.67% 34.47% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 161,091 80,526 151,479 144,832 142,059 128,668 107,489 30.92%
NOSH 80,545 80,526 80,574 80,462 80,259 74,375 63,229 17.49%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 19.78% 16.03% 11.98% 9.11% 10.25% 11.58% 11.71% -
ROE 16.91% 25.04% 9.66% 7.52% 8.51% 10.38% 13.58% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 180.20 163.87 157.92 150.89 148.09 154.52 195.68 -5.34%
EPS 33.82 25.04 18.16 13.53 15.06 17.95 23.08 28.98%
DPS 5.00 5.00 4.99 5.00 6.27 6.76 7.96 -26.63%
NAPS 2.00 1.00 1.88 1.80 1.77 1.73 1.70 11.43%
Adjusted Per Share Value based on latest NOSH - 80,462
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 50.27 45.71 44.07 42.05 41.17 39.80 42.85 11.22%
EPS 9.44 6.98 5.07 3.77 4.19 4.62 5.05 51.68%
DPS 1.39 1.39 1.39 1.39 1.74 1.74 1.74 -13.89%
NAPS 0.5579 0.2789 0.5246 0.5016 0.492 0.4456 0.3723 30.91%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.37 1.70 1.47 1.78 1.90 2.29 2.25 -
P/RPS 1.32 1.04 0.93 1.18 1.28 1.48 1.15 9.61%
P/EPS 7.01 6.79 8.09 13.15 12.61 12.76 9.75 -19.72%
EY 14.27 14.73 12.35 7.60 7.93 7.84 10.26 24.57%
DY 2.11 2.94 3.40 2.81 3.30 2.95 3.54 -29.15%
P/NAPS 1.19 1.70 0.78 0.99 1.07 1.32 1.32 -6.67%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 05/08/09 06/05/09 24/02/09 18/11/08 05/08/08 07/05/08 -
Price 2.91 2.10 1.64 1.69 1.80 4.20 2.26 -
P/RPS 1.61 1.28 1.04 1.12 1.22 2.72 1.15 25.12%
P/EPS 8.60 8.39 9.03 12.49 11.95 23.39 9.79 -8.26%
EY 11.62 11.93 11.07 8.01 8.37 4.27 10.21 8.99%
DY 1.72 2.38 3.04 2.96 3.48 1.61 3.52 -37.93%
P/NAPS 1.46 2.10 0.87 0.94 1.02 2.43 1.33 6.40%

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