[KKB] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
05-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -14.66%
YoY- 132.74%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 248,742 172,772 209,792 260,888 131,106 109,996 153,700 8.34%
PBT 65,154 32,036 82,818 89,856 40,888 14,376 16,776 25.34%
Tax -16,218 -7,848 -20,004 -22,868 -11,212 -4,888 -4,814 22.41%
NP 48,936 24,188 62,814 66,988 29,676 9,488 11,962 26.43%
-
NP to SH 46,700 22,840 62,780 65,014 27,934 9,378 11,886 25.59%
-
Tax Rate 24.89% 24.50% 24.15% 25.45% 27.42% 34.00% 28.70% -
Total Cost 199,806 148,584 146,978 193,900 101,430 100,508 141,738 5.88%
-
Net Worth 273,189 250,054 242,254 201,074 156,262 119,118 92,460 19.76%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 25,778 - - - -
Div Payout % - - - 39.65% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 273,189 250,054 242,254 201,074 156,262 119,118 92,460 19.76%
NOSH 257,726 257,787 257,717 257,787 80,547 68,854 60,829 27.17%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 19.67% 14.00% 29.94% 25.68% 22.64% 8.63% 7.78% -
ROE 17.09% 9.13% 25.91% 32.33% 17.88% 7.87% 12.86% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 96.51 67.02 81.40 101.20 162.77 159.75 252.68 -14.80%
EPS 18.12 8.86 24.36 25.22 34.68 13.62 19.54 -1.24%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.06 0.97 0.94 0.78 1.94 1.73 1.52 -5.82%
Adjusted Per Share Value based on latest NOSH - 257,892
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 86.15 59.84 72.66 90.36 45.41 38.10 53.23 8.34%
EPS 16.17 7.91 21.74 22.52 9.67 3.25 4.12 25.56%
DPS 0.00 0.00 0.00 8.93 0.00 0.00 0.00 -
NAPS 0.9462 0.8661 0.839 0.6964 0.5412 0.4126 0.3202 19.77%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.92 1.54 1.96 1.80 1.70 2.29 1.81 -
P/RPS 1.99 2.30 2.41 1.78 1.04 1.43 0.72 18.44%
P/EPS 10.60 17.38 8.05 7.14 4.90 16.81 9.26 2.27%
EY 9.44 5.75 12.43 14.01 20.40 5.95 10.80 -2.21%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 1.81 1.59 2.09 2.31 0.88 1.32 1.19 7.23%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 07/08/12 28/07/11 05/08/10 05/08/09 05/08/08 02/08/07 -
Price 2.22 1.50 1.99 1.89 2.10 4.20 2.32 -
P/RPS 2.30 2.24 2.44 1.87 1.29 2.63 0.92 16.48%
P/EPS 12.25 16.93 8.17 7.49 6.06 30.84 11.87 0.52%
EY 8.16 5.91 12.24 13.34 16.51 3.24 8.42 -0.52%
DY 0.00 0.00 0.00 5.29 0.00 0.00 0.00 -
P/NAPS 2.09 1.55 2.12 2.42 1.08 2.43 1.53 5.33%

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