[KKB] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -14.08%
YoY- 136.22%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 61,344 62,094 56,412 54,354 52,401 46,510 44,535 23.72%
PBT 4,471 3,869 4,419 4,596 4,230 2,729 1,593 98.59%
Tax -1,186 -941 -1,227 -1,192 -268 -471 -22 1316.73%
NP 3,285 2,928 3,192 3,404 3,962 2,258 1,571 63.30%
-
NP to SH 3,285 2,928 3,192 3,404 3,962 2,258 1,571 63.30%
-
Tax Rate 26.53% 24.32% 27.77% 25.94% 6.34% 17.26% 1.38% -
Total Cost 58,059 59,166 53,220 50,950 48,439 44,252 42,964 22.16%
-
Net Worth 75,238 72,982 70,312 73,169 47,507 71,822 70,971 3.95%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,411 2,375 2,375 2,375 2,375 1,862 1,862 18.74%
Div Payout % 73.41% 81.13% 74.42% 69.78% 59.95% 82.47% 118.53% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 75,238 72,982 70,312 73,169 47,507 71,822 70,971 3.95%
NOSH 48,230 48,014 46,875 47,205 47,507 47,564 47,631 0.83%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.36% 4.72% 5.66% 6.26% 7.56% 4.85% 3.53% -
ROE 4.37% 4.01% 4.54% 4.65% 8.34% 3.14% 2.21% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 127.19 129.32 120.35 115.14 110.30 97.78 93.50 22.70%
EPS 6.81 6.10 6.81 7.21 8.34 4.75 3.30 61.87%
DPS 5.00 4.95 5.00 5.00 5.00 3.91 3.91 17.76%
NAPS 1.56 1.52 1.50 1.55 1.00 1.51 1.49 3.09%
Adjusted Per Share Value based on latest NOSH - 47,205
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.25 21.51 19.54 18.83 18.15 16.11 15.42 23.76%
EPS 1.14 1.01 1.11 1.18 1.37 0.78 0.54 64.34%
DPS 0.84 0.82 0.82 0.82 0.82 0.64 0.64 19.81%
NAPS 0.2606 0.2528 0.2435 0.2534 0.1645 0.2488 0.2458 3.96%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.50 1.60 1.37 1.18 1.16 1.37 1.45 -
P/RPS 1.18 1.24 1.14 1.02 1.05 1.40 1.55 -16.58%
P/EPS 22.02 26.24 20.12 16.36 13.91 28.86 43.96 -36.84%
EY 4.54 3.81 4.97 6.11 7.19 3.47 2.27 58.53%
DY 3.33 3.09 3.65 4.24 4.31 2.86 2.70 14.96%
P/NAPS 0.96 1.05 0.91 0.76 1.16 0.91 0.97 -0.68%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 20/11/03 27/08/03 28/05/03 27/02/03 27/11/02 27/08/02 -
Price 1.68 1.55 1.57 1.26 1.13 1.20 1.42 -
P/RPS 1.32 1.20 1.30 1.09 1.02 1.23 1.52 -8.95%
P/EPS 24.67 25.42 23.06 17.47 13.55 25.28 43.05 -30.93%
EY 4.05 3.93 4.34 5.72 7.38 3.96 2.32 44.83%
DY 2.98 3.19 3.18 3.97 4.42 3.26 2.75 5.48%
P/NAPS 1.08 1.02 1.05 0.81 1.13 0.79 0.95 8.90%

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