[KKB] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
09-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.0%
YoY- 43.63%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 136,777 141,359 126,291 116,593 99,230 89,190 94,538 27.83%
PBT 20,474 20,827 17,168 17,426 16,612 14,694 13,942 29.10%
Tax -5,928 -6,026 -4,855 -4,826 -4,455 -2,843 -2,799 64.69%
NP 14,546 14,801 12,313 12,600 12,157 11,851 11,143 19.38%
-
NP to SH 14,607 14,773 12,226 12,400 11,923 11,264 10,549 24.15%
-
Tax Rate 28.95% 28.93% 28.28% 27.69% 26.82% 19.35% 20.08% -
Total Cost 122,231 126,558 113,978 103,993 87,073 77,339 83,395 28.94%
-
Net Worth 104,372 98,808 92,844 48,280 48,274 48,181 48,265 66.99%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,444 4,827 9,645 9,645 7,231 7,231 2,413 111.48%
Div Payout % 50.96% 32.68% 78.90% 77.79% 60.66% 64.20% 22.88% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 104,372 98,808 92,844 48,280 48,274 48,181 48,265 66.99%
NOSH 62,874 62,143 61,082 48,280 48,274 48,181 48,265 19.22%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.63% 10.47% 9.75% 10.81% 12.25% 13.29% 11.79% -
ROE 14.00% 14.95% 13.17% 25.68% 24.70% 23.38% 21.86% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 217.54 227.47 206.76 241.49 205.55 185.11 195.87 7.22%
EPS 23.23 23.77 20.02 25.68 24.70 23.38 21.86 4.12%
DPS 11.84 7.77 15.79 20.00 15.00 15.00 5.00 77.38%
NAPS 1.66 1.59 1.52 1.00 1.00 1.00 1.00 40.06%
Adjusted Per Share Value based on latest NOSH - 48,280
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 47.37 48.96 43.74 40.38 34.37 30.89 32.74 27.83%
EPS 5.06 5.12 4.23 4.29 4.13 3.90 3.65 24.25%
DPS 2.58 1.67 3.34 3.34 2.50 2.50 0.84 110.86%
NAPS 0.3615 0.3422 0.3216 0.1672 0.1672 0.1669 0.1672 66.96%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.25 2.10 1.81 1.70 1.45 1.60 1.38 -
P/RPS 1.03 0.92 0.88 0.70 0.71 0.86 0.70 29.27%
P/EPS 9.68 8.83 9.04 6.62 5.87 6.84 6.31 32.91%
EY 10.33 11.32 11.06 15.11 17.03 14.61 15.84 -24.73%
DY 5.26 3.70 8.72 11.76 10.34 9.38 3.62 28.20%
P/NAPS 1.36 1.32 1.19 1.70 1.45 1.60 1.38 -0.96%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 12/11/07 02/08/07 09/05/07 26/02/07 22/11/06 03/08/06 -
Price 2.00 1.90 2.32 2.10 1.65 1.40 1.30 -
P/RPS 0.92 0.84 1.12 0.87 0.80 0.76 0.66 24.70%
P/EPS 8.61 7.99 11.59 8.18 6.68 5.99 5.95 27.84%
EY 11.62 12.51 8.63 12.23 14.97 16.70 16.81 -21.76%
DY 5.92 4.09 6.81 9.52 9.09 10.71 3.85 33.11%
P/NAPS 1.20 1.19 1.53 2.10 1.65 1.40 1.30 -5.18%

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