[KKB] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
09-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 40.85%
YoY- 8.81%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 109,996 153,700 99,576 68,580 59,788 53,398 45,374 15.88%
PBT 14,376 16,776 15,662 7,428 6,392 1,556 1,180 51.63%
Tax -4,888 -4,814 -4,012 -1,932 -1,442 -614 1,300 -
NP 9,488 11,962 11,650 5,496 4,950 942 2,480 25.03%
-
NP to SH 9,378 11,886 11,278 5,386 4,950 942 2,480 24.79%
-
Tax Rate 34.00% 28.70% 25.62% 26.01% 22.56% 39.46% -110.17% -
Total Cost 100,508 141,738 87,926 63,084 54,838 52,456 42,894 15.23%
-
Net Worth 119,118 92,460 87,310 79,198 74,780 71,515 70,519 9.12%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 119,118 92,460 87,310 79,198 74,780 71,515 70,519 9.12%
NOSH 68,854 60,829 48,237 48,291 48,245 47,676 47,328 6.44%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 8.63% 7.78% 11.70% 8.01% 8.28% 1.76% 5.47% -
ROE 7.87% 12.86% 12.92% 6.80% 6.62% 1.32% 3.52% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 159.75 252.68 206.43 142.01 123.92 112.00 95.87 8.87%
EPS 13.62 19.54 23.38 11.16 10.26 1.98 5.24 17.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.52 1.81 1.64 1.55 1.50 1.49 2.51%
Adjusted Per Share Value based on latest NOSH - 48,296
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 38.10 53.23 34.49 23.75 20.71 18.49 15.72 15.88%
EPS 3.25 4.12 3.91 1.87 1.71 0.33 0.86 24.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4126 0.3202 0.3024 0.2743 0.259 0.2477 0.2442 9.12%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.29 1.81 1.38 1.18 1.40 1.37 1.45 -
P/RPS 1.43 0.72 0.67 0.83 1.13 1.22 1.51 -0.90%
P/EPS 16.81 9.26 5.90 10.58 13.65 69.34 27.67 -7.96%
EY 5.95 10.80 16.94 9.45 7.33 1.44 3.61 8.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.19 0.76 0.72 0.90 0.91 0.97 5.26%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 05/08/08 02/08/07 03/08/06 09/08/05 10/08/04 27/08/03 27/08/02 -
Price 4.20 2.32 1.30 1.33 1.42 1.57 1.42 -
P/RPS 2.63 0.92 0.63 0.94 1.15 1.40 1.48 10.04%
P/EPS 30.84 11.87 5.56 11.93 13.84 79.46 27.10 2.17%
EY 3.24 8.42 17.98 8.39 7.23 1.26 3.69 -2.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.53 0.72 0.81 0.92 1.05 0.95 16.92%

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