[KKB] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 23.21%
YoY- 306.58%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 144,818 88,645 75,112 67,857 60,197 47,270 47,586 20.37%
PBT 19,940 14,318 7,832 8,025 2,242 2,724 2,314 43.16%
Tax -5,789 -3,696 -2,254 -1,926 -742 154 -634 44.54%
NP 14,150 10,622 5,577 6,098 1,500 2,878 1,680 42.61%
-
NP to SH 14,146 10,345 5,610 6,098 1,500 2,878 1,680 42.61%
-
Tax Rate 29.03% 25.81% 28.78% 24.00% 33.10% -5.65% 27.40% -
Total Cost 130,668 78,022 69,534 61,758 58,697 44,392 45,906 19.03%
-
Net Worth 97,345 84,441 48,256 76,715 72,457 71,493 66,965 6.43%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 6,433 - - - - - -
Div Payout % - 62.19% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 97,345 84,441 48,256 76,715 72,457 71,493 66,965 6.43%
NOSH 61,223 48,252 48,256 48,248 47,669 47,346 44,055 5.63%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.77% 11.98% 7.43% 8.99% 2.49% 6.09% 3.53% -
ROE 14.53% 12.25% 11.63% 7.95% 2.07% 4.03% 2.51% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 236.54 183.71 155.65 140.64 126.28 99.84 108.01 13.94%
EPS 23.11 21.44 11.63 12.64 3.15 6.08 3.81 35.02%
DPS 0.00 13.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.75 1.00 1.59 1.52 1.51 1.52 0.75%
Adjusted Per Share Value based on latest NOSH - 48,229
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 50.16 30.70 26.01 23.50 20.85 16.37 16.48 20.37%
EPS 4.90 3.58 1.94 2.11 0.52 1.00 0.58 42.68%
DPS 0.00 2.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3372 0.2925 0.1671 0.2657 0.251 0.2476 0.2319 6.43%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.10 1.60 1.25 1.38 1.60 1.37 1.38 -
P/RPS 0.89 0.87 0.80 0.98 1.27 1.37 1.28 -5.87%
P/EPS 9.09 7.46 10.75 10.92 50.85 22.53 36.19 -20.55%
EY 11.00 13.40 9.30 9.16 1.97 4.44 2.76 25.90%
DY 0.00 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.91 1.25 0.87 1.05 0.91 0.91 6.39%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 12/11/07 22/11/06 22/11/05 23/11/04 20/11/03 27/11/02 26/11/01 -
Price 1.90 1.40 1.11 1.40 1.55 1.20 1.61 -
P/RPS 0.80 0.76 0.71 1.00 1.23 1.20 1.49 -9.84%
P/EPS 8.22 6.53 9.55 11.08 49.26 19.74 42.22 -23.85%
EY 12.16 15.31 10.47 9.03 2.03 5.07 2.37 31.31%
DY 0.00 9.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.80 1.11 0.88 1.02 0.79 1.06 1.94%

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