[KKB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 34.39%
YoY- 0.27%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 176,517 145,142 131,963 127,242 121,407 118,859 114,926 33.01%
PBT 51,823 39,321 29,358 21,682 16,102 17,080 19,274 93.01%
Tax -13,576 -10,608 -8,201 -6,440 -5,040 -4,901 -5,965 72.76%
NP 38,247 28,713 21,157 15,242 11,062 12,179 13,309 101.74%
-
NP to SH 36,434 27,242 20,166 14,632 10,888 12,089 13,353 94.90%
-
Tax Rate 26.20% 26.98% 27.93% 29.70% 31.30% 28.69% 30.95% -
Total Cost 138,270 116,429 110,806 112,000 110,345 106,680 101,617 22.72%
-
Net Worth 161,129 161,091 80,526 151,479 144,832 142,059 128,668 16.13%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 12,084 4,023 4,023 4,023 4,023 5,029 5,029 79.11%
Div Payout % 33.17% 14.77% 19.95% 27.50% 36.95% 41.61% 37.67% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 161,129 161,091 80,526 151,479 144,832 142,059 128,668 16.13%
NOSH 80,564 80,545 80,526 80,574 80,462 80,259 74,375 5.45%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 21.67% 19.78% 16.03% 11.98% 9.11% 10.25% 11.58% -
ROE 22.61% 16.91% 25.04% 9.66% 7.52% 8.51% 10.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 219.10 180.20 163.87 157.92 150.89 148.09 154.52 26.13%
EPS 45.22 33.82 25.04 18.16 13.53 15.06 17.95 84.83%
DPS 15.00 5.00 5.00 4.99 5.00 6.27 6.76 69.87%
NAPS 2.00 2.00 1.00 1.88 1.80 1.77 1.73 10.12%
Adjusted Per Share Value based on latest NOSH - 80,574
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 61.14 50.27 45.71 44.07 42.05 41.17 39.80 33.03%
EPS 12.62 9.44 6.98 5.07 3.77 4.19 4.62 95.05%
DPS 4.19 1.39 1.39 1.39 1.39 1.74 1.74 79.36%
NAPS 0.5581 0.5579 0.2789 0.5246 0.5016 0.492 0.4456 16.14%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.01 2.37 1.70 1.47 1.78 1.90 2.29 -
P/RPS 1.37 1.32 1.04 0.93 1.18 1.28 1.48 -5.00%
P/EPS 6.66 7.01 6.79 8.09 13.15 12.61 12.76 -35.09%
EY 15.02 14.27 14.73 12.35 7.60 7.93 7.84 54.07%
DY 4.98 2.11 2.94 3.40 2.81 3.30 2.95 41.64%
P/NAPS 1.51 1.19 1.70 0.78 0.99 1.07 1.32 9.35%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 17/11/09 05/08/09 06/05/09 24/02/09 18/11/08 05/08/08 -
Price 3.65 2.91 2.10 1.64 1.69 1.80 4.20 -
P/RPS 1.67 1.61 1.28 1.04 1.12 1.22 2.72 -27.69%
P/EPS 8.07 8.60 8.39 9.03 12.49 11.95 23.39 -50.71%
EY 12.39 11.62 11.93 11.07 8.01 8.37 4.27 103.04%
DY 4.11 1.72 2.38 3.04 2.96 3.48 1.61 86.46%
P/NAPS 1.83 1.46 2.10 0.87 0.94 1.02 2.43 -17.18%

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