[KKB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
05-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 13.15%
YoY- 197.87%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 172,772 209,792 260,888 131,106 109,996 153,700 99,576 9.60%
PBT 32,036 82,818 89,856 40,888 14,376 16,776 15,662 12.65%
Tax -7,848 -20,004 -22,868 -11,212 -4,888 -4,814 -4,012 11.82%
NP 24,188 62,814 66,988 29,676 9,488 11,962 11,650 12.93%
-
NP to SH 22,840 62,780 65,014 27,934 9,378 11,886 11,278 12.46%
-
Tax Rate 24.50% 24.15% 25.45% 27.42% 34.00% 28.70% 25.62% -
Total Cost 148,584 146,978 193,900 101,430 100,508 141,738 87,926 9.12%
-
Net Worth 250,054 242,254 201,074 156,262 119,118 92,460 87,310 19.14%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 25,778 - - - - -
Div Payout % - - 39.65% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 250,054 242,254 201,074 156,262 119,118 92,460 87,310 19.14%
NOSH 257,787 257,717 257,787 80,547 68,854 60,829 48,237 32.19%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 14.00% 29.94% 25.68% 22.64% 8.63% 7.78% 11.70% -
ROE 9.13% 25.91% 32.33% 17.88% 7.87% 12.86% 12.92% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 67.02 81.40 101.20 162.77 159.75 252.68 206.43 -17.08%
EPS 8.86 24.36 25.22 34.68 13.62 19.54 23.38 -14.91%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.94 0.78 1.94 1.73 1.52 1.81 -9.86%
Adjusted Per Share Value based on latest NOSH - 80,526
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 59.84 72.66 90.36 45.41 38.10 53.23 34.49 9.60%
EPS 7.91 21.74 22.52 9.67 3.25 4.12 3.91 12.44%
DPS 0.00 0.00 8.93 0.00 0.00 0.00 0.00 -
NAPS 0.8661 0.839 0.6964 0.5412 0.4126 0.3202 0.3024 19.15%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.54 1.96 1.80 1.70 2.29 1.81 1.38 -
P/RPS 2.30 2.41 1.78 1.04 1.43 0.72 0.67 22.79%
P/EPS 17.38 8.05 7.14 4.90 16.81 9.26 5.90 19.70%
EY 5.75 12.43 14.01 20.40 5.95 10.80 16.94 -16.46%
DY 0.00 0.00 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.09 2.31 0.88 1.32 1.19 0.76 13.07%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 07/08/12 28/07/11 05/08/10 05/08/09 05/08/08 02/08/07 03/08/06 -
Price 1.50 1.99 1.89 2.10 4.20 2.32 1.30 -
P/RPS 2.24 2.44 1.87 1.29 2.63 0.92 0.63 23.51%
P/EPS 16.93 8.17 7.49 6.06 30.84 11.87 5.56 20.37%
EY 5.91 12.24 13.34 16.51 3.24 8.42 17.98 -16.91%
DY 0.00 0.00 5.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.12 2.42 1.08 2.43 1.53 0.72 13.61%

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