[KKB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 33.74%
YoY- 234.63%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 261,158 241,407 213,830 176,517 145,142 131,963 127,242 61.43%
PBT 92,990 76,307 69,515 51,823 39,321 29,358 21,682 163.73%
Tax -23,765 -19,405 -17,888 -13,576 -10,608 -8,201 -6,440 138.61%
NP 69,225 56,902 51,627 38,247 28,713 21,157 15,242 173.99%
-
NP to SH 67,843 54,974 49,307 36,434 27,242 20,166 14,632 177.79%
-
Tax Rate 25.56% 25.43% 25.73% 26.20% 26.98% 27.93% 29.70% -
Total Cost 191,933 184,505 162,203 138,270 116,429 110,806 112,000 43.15%
-
Net Worth 213,894 201,156 161,125 161,129 161,091 80,526 151,479 25.83%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 24,979 24,979 12,084 12,084 4,023 4,023 4,023 237.44%
Div Payout % 36.82% 45.44% 24.51% 33.17% 14.77% 19.95% 27.50% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 213,894 201,156 161,125 161,129 161,091 80,526 151,479 25.83%
NOSH 257,704 257,892 80,562 80,564 80,545 80,526 80,574 116.92%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.51% 23.57% 24.14% 21.67% 19.78% 16.03% 11.98% -
ROE 31.72% 27.33% 30.60% 22.61% 16.91% 25.04% 9.66% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 101.34 93.61 265.42 219.10 180.20 163.87 157.92 -25.58%
EPS 26.33 21.32 61.20 45.22 33.82 25.04 18.16 28.07%
DPS 9.69 9.69 15.00 15.00 5.00 5.00 4.99 55.58%
NAPS 0.83 0.78 2.00 2.00 2.00 1.00 1.88 -41.99%
Adjusted Per Share Value based on latest NOSH - 80,564
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 90.45 83.61 74.06 61.14 50.27 45.71 44.07 61.43%
EPS 23.50 19.04 17.08 12.62 9.44 6.98 5.07 177.73%
DPS 8.65 8.65 4.19 4.19 1.39 1.39 1.39 237.94%
NAPS 0.7408 0.6967 0.5581 0.5581 0.5579 0.2789 0.5246 25.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.88 1.80 5.75 3.01 2.37 1.70 1.47 -
P/RPS 1.86 1.92 2.17 1.37 1.32 1.04 0.93 58.67%
P/EPS 7.14 8.44 9.39 6.66 7.01 6.79 8.09 -7.98%
EY 14.00 11.84 10.64 15.02 14.27 14.73 12.35 8.71%
DY 5.16 5.38 2.61 4.98 2.11 2.94 3.40 32.02%
P/NAPS 2.27 2.31 2.88 1.51 1.19 1.70 0.78 103.70%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 05/08/10 10/05/10 23/02/10 17/11/09 05/08/09 06/05/09 -
Price 1.91 1.89 5.93 3.65 2.91 2.10 1.64 -
P/RPS 1.88 2.02 2.23 1.67 1.61 1.28 1.04 48.34%
P/EPS 7.26 8.87 9.69 8.07 8.60 8.39 9.03 -13.52%
EY 13.78 11.28 10.32 12.39 11.62 11.93 11.07 15.70%
DY 5.07 5.12 2.53 4.11 1.72 2.38 3.04 40.59%
P/NAPS 2.30 2.42 2.97 1.83 1.46 2.10 0.87 91.08%

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