[KKB] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -26.64%
YoY- -62.02%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 99,576 68,580 59,788 53,398 45,374 49,798 54,408 10.59%
PBT 15,662 7,428 6,392 1,556 1,180 2,840 10,948 6.14%
Tax -4,012 -1,932 -1,442 -614 1,300 -780 -3,044 4.70%
NP 11,650 5,496 4,950 942 2,480 2,060 7,904 6.67%
-
NP to SH 11,278 5,386 4,950 942 2,480 2,060 7,904 6.10%
-
Tax Rate 25.62% 26.01% 22.56% 39.46% -110.17% 27.46% 27.80% -
Total Cost 87,926 63,084 54,838 52,456 42,894 47,738 46,504 11.19%
-
Net Worth 87,310 79,198 74,780 71,515 70,519 65,390 59,264 6.66%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 87,310 79,198 74,780 71,515 70,519 65,390 59,264 6.66%
NOSH 48,237 48,291 48,245 47,676 47,328 42,738 15,235 21.16%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.70% 8.01% 8.28% 1.76% 5.47% 4.14% 14.53% -
ROE 12.92% 6.80% 6.62% 1.32% 3.52% 3.15% 13.34% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 206.43 142.01 123.92 112.00 95.87 116.52 357.12 -8.72%
EPS 23.38 11.16 10.26 1.98 5.24 4.82 51.88 -12.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.64 1.55 1.50 1.49 1.53 3.89 -11.96%
Adjusted Per Share Value based on latest NOSH - 46,875
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 34.49 23.75 20.71 18.49 15.72 17.25 18.84 10.59%
EPS 3.91 1.87 1.71 0.33 0.86 0.71 2.74 6.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3024 0.2743 0.259 0.2477 0.2442 0.2265 0.2053 6.66%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.38 1.18 1.40 1.37 1.45 1.31 2.12 -
P/RPS 0.67 0.83 1.13 1.22 1.51 1.12 0.59 2.14%
P/EPS 5.90 10.58 13.65 69.34 27.67 27.18 4.09 6.29%
EY 16.94 9.45 7.33 1.44 3.61 3.68 24.47 -5.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.72 0.90 0.91 0.97 0.86 0.54 5.85%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 03/08/06 09/08/05 10/08/04 27/08/03 27/08/02 20/09/01 28/08/00 -
Price 1.30 1.33 1.42 1.57 1.42 1.36 2.00 -
P/RPS 0.63 0.94 1.15 1.40 1.48 1.17 0.56 1.98%
P/EPS 5.56 11.93 13.84 79.46 27.10 28.22 3.86 6.26%
EY 17.98 8.39 7.23 1.26 3.69 3.54 25.94 -5.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.81 0.92 1.05 0.95 0.89 0.51 5.91%

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