[KKB] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 14.37%
YoY- 425.48%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 153,700 99,576 68,580 59,788 53,398 45,374 49,798 20.65%
PBT 16,776 15,662 7,428 6,392 1,556 1,180 2,840 34.43%
Tax -4,814 -4,012 -1,932 -1,442 -614 1,300 -780 35.41%
NP 11,962 11,650 5,496 4,950 942 2,480 2,060 34.04%
-
NP to SH 11,886 11,278 5,386 4,950 942 2,480 2,060 33.90%
-
Tax Rate 28.70% 25.62% 26.01% 22.56% 39.46% -110.17% 27.46% -
Total Cost 141,738 87,926 63,084 54,838 52,456 42,894 47,738 19.87%
-
Net Worth 92,460 87,310 79,198 74,780 71,515 70,519 65,390 5.94%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 92,460 87,310 79,198 74,780 71,515 70,519 65,390 5.94%
NOSH 60,829 48,237 48,291 48,245 47,676 47,328 42,738 6.05%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 7.78% 11.70% 8.01% 8.28% 1.76% 5.47% 4.14% -
ROE 12.86% 12.92% 6.80% 6.62% 1.32% 3.52% 3.15% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 252.68 206.43 142.01 123.92 112.00 95.87 116.52 13.76%
EPS 19.54 23.38 11.16 10.26 1.98 5.24 4.82 26.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.81 1.64 1.55 1.50 1.49 1.53 -0.10%
Adjusted Per Share Value based on latest NOSH - 48,200
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 53.23 34.49 23.75 20.71 18.49 15.72 17.25 20.64%
EPS 4.12 3.91 1.87 1.71 0.33 0.86 0.71 34.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3202 0.3024 0.2743 0.259 0.2477 0.2442 0.2265 5.93%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.81 1.38 1.18 1.40 1.37 1.45 1.31 -
P/RPS 0.72 0.67 0.83 1.13 1.22 1.51 1.12 -7.09%
P/EPS 9.26 5.90 10.58 13.65 69.34 27.67 27.18 -16.42%
EY 10.80 16.94 9.45 7.33 1.44 3.61 3.68 19.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.76 0.72 0.90 0.91 0.97 0.86 5.55%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 02/08/07 03/08/06 09/08/05 10/08/04 27/08/03 27/08/02 20/09/01 -
Price 2.32 1.30 1.33 1.42 1.57 1.42 1.36 -
P/RPS 0.92 0.63 0.94 1.15 1.40 1.48 1.17 -3.92%
P/EPS 11.87 5.56 11.93 13.84 79.46 27.10 28.22 -13.43%
EY 8.42 17.98 8.39 7.23 1.26 3.69 3.54 15.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.72 0.81 0.92 1.05 0.95 0.89 9.44%

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