[KKB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
02-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 21.63%
YoY- 5.39%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 260,888 131,106 109,996 153,700 99,576 68,580 59,788 27.81%
PBT 89,856 40,888 14,376 16,776 15,662 7,428 6,392 55.32%
Tax -22,868 -11,212 -4,888 -4,814 -4,012 -1,932 -1,442 58.47%
NP 66,988 29,676 9,488 11,962 11,650 5,496 4,950 54.34%
-
NP to SH 65,014 27,934 9,378 11,886 11,278 5,386 4,950 53.57%
-
Tax Rate 25.45% 27.42% 34.00% 28.70% 25.62% 26.01% 22.56% -
Total Cost 193,900 101,430 100,508 141,738 87,926 63,084 54,838 23.41%
-
Net Worth 201,074 156,262 119,118 92,460 87,310 79,198 74,780 17.91%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 25,778 - - - - - - -
Div Payout % 39.65% - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 201,074 156,262 119,118 92,460 87,310 79,198 74,780 17.91%
NOSH 257,787 80,547 68,854 60,829 48,237 48,291 48,245 32.20%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 25.68% 22.64% 8.63% 7.78% 11.70% 8.01% 8.28% -
ROE 32.33% 17.88% 7.87% 12.86% 12.92% 6.80% 6.62% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 101.20 162.77 159.75 252.68 206.43 142.01 123.92 -3.31%
EPS 25.22 34.68 13.62 19.54 23.38 11.16 10.26 16.16%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 1.94 1.73 1.52 1.81 1.64 1.55 -10.80%
Adjusted Per Share Value based on latest NOSH - 61,082
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 90.36 45.41 38.10 53.23 34.49 23.75 20.71 27.81%
EPS 22.52 9.67 3.25 4.12 3.91 1.87 1.71 53.64%
DPS 8.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6964 0.5412 0.4126 0.3202 0.3024 0.2743 0.259 17.91%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.80 1.70 2.29 1.81 1.38 1.18 1.40 -
P/RPS 1.78 1.04 1.43 0.72 0.67 0.83 1.13 7.86%
P/EPS 7.14 4.90 16.81 9.26 5.90 10.58 13.65 -10.23%
EY 14.01 20.40 5.95 10.80 16.94 9.45 7.33 11.39%
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 0.88 1.32 1.19 0.76 0.72 0.90 17.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 05/08/10 05/08/09 05/08/08 02/08/07 03/08/06 09/08/05 10/08/04 -
Price 1.89 2.10 4.20 2.32 1.30 1.33 1.42 -
P/RPS 1.87 1.29 2.63 0.92 0.63 0.94 1.15 8.43%
P/EPS 7.49 6.06 30.84 11.87 5.56 11.93 13.84 -9.72%
EY 13.34 16.51 3.24 8.42 17.98 8.39 7.23 10.74%
DY 5.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.08 2.43 1.53 0.72 0.81 0.92 17.48%

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