[KKB] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -8.27%
YoY- 84.39%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 152,573 120,926 144,818 88,645 75,112 67,857 60,197 16.74%
PBT 46,373 15,414 19,940 14,318 7,832 8,025 2,242 65.60%
Tax -11,845 -4,421 -5,789 -3,696 -2,254 -1,926 -742 58.61%
NP 34,528 10,993 14,150 10,622 5,577 6,098 1,500 68.58%
-
NP to SH 32,594 10,790 14,146 10,345 5,610 6,098 1,500 66.96%
-
Tax Rate 25.54% 28.68% 29.03% 25.81% 28.78% 24.00% 33.10% -
Total Cost 118,045 109,933 130,668 78,022 69,534 61,758 58,697 12.33%
-
Net Worth 166,732 128,587 97,345 84,441 48,256 76,715 72,457 14.88%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 6,433 - - - -
Div Payout % - - - 62.19% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 166,732 128,587 97,345 84,441 48,256 76,715 72,457 14.88%
NOSH 80,546 72,648 61,223 48,252 48,256 48,248 47,669 9.12%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 22.63% 9.09% 9.77% 11.98% 7.43% 8.99% 2.49% -
ROE 19.55% 8.39% 14.53% 12.25% 11.63% 7.95% 2.07% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 189.42 166.46 236.54 183.71 155.65 140.64 126.28 6.98%
EPS 40.47 14.85 23.11 21.44 11.63 12.64 3.15 52.98%
DPS 0.00 0.00 0.00 13.33 0.00 0.00 0.00 -
NAPS 2.07 1.77 1.59 1.75 1.00 1.59 1.52 5.27%
Adjusted Per Share Value based on latest NOSH - 48,181
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 52.84 41.88 50.16 30.70 26.01 23.50 20.85 16.74%
EPS 11.29 3.74 4.90 3.58 1.94 2.11 0.52 66.94%
DPS 0.00 0.00 0.00 2.23 0.00 0.00 0.00 -
NAPS 0.5775 0.4454 0.3372 0.2925 0.1671 0.2657 0.251 14.88%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.37 1.90 2.10 1.60 1.25 1.38 1.60 -
P/RPS 1.25 1.14 0.89 0.87 0.80 0.98 1.27 -0.26%
P/EPS 5.86 12.79 9.09 7.46 10.75 10.92 50.85 -30.21%
EY 17.07 7.82 11.00 13.40 9.30 9.16 1.97 43.26%
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 1.14 1.07 1.32 0.91 1.25 0.87 1.05 1.37%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 18/11/08 12/11/07 22/11/06 22/11/05 23/11/04 20/11/03 -
Price 2.91 1.80 1.90 1.40 1.11 1.40 1.55 -
P/RPS 1.54 1.08 0.80 0.76 0.71 1.00 1.23 3.81%
P/EPS 7.19 12.12 8.22 6.53 9.55 11.08 49.26 -27.41%
EY 13.91 8.25 12.16 15.31 10.47 9.03 2.03 37.77%
DY 0.00 0.00 0.00 9.52 0.00 0.00 0.00 -
P/NAPS 1.41 1.02 1.19 0.80 1.11 0.88 1.02 5.53%

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