[KKB] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 19.02%
YoY- 36.74%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 265,428 152,573 120,926 144,818 88,645 75,112 67,857 25.51%
PBT 101,262 46,373 15,414 19,940 14,318 7,832 8,025 52.55%
Tax -25,432 -11,845 -4,421 -5,789 -3,696 -2,254 -1,926 53.70%
NP 75,830 34,528 10,993 14,150 10,622 5,577 6,098 52.18%
-
NP to SH 74,472 32,594 10,790 14,146 10,345 5,610 6,098 51.72%
-
Tax Rate 25.12% 25.54% 28.68% 29.03% 25.81% 28.78% 24.00% -
Total Cost 189,597 118,045 109,933 130,668 78,022 69,534 61,758 20.54%
-
Net Worth 213,930 166,732 128,587 97,345 84,441 48,256 76,715 18.63%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 17,183 - - - 6,433 - - -
Div Payout % 23.07% - - - 62.19% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 213,930 166,732 128,587 97,345 84,441 48,256 76,715 18.63%
NOSH 257,748 80,546 72,648 61,223 48,252 48,256 48,248 32.19%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 28.57% 22.63% 9.09% 9.77% 11.98% 7.43% 8.99% -
ROE 34.81% 19.55% 8.39% 14.53% 12.25% 11.63% 7.95% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 102.98 189.42 166.46 236.54 183.71 155.65 140.64 -5.05%
EPS 28.89 40.47 14.85 23.11 21.44 11.63 12.64 14.76%
DPS 6.67 0.00 0.00 0.00 13.33 0.00 0.00 -
NAPS 0.83 2.07 1.77 1.59 1.75 1.00 1.59 -10.26%
Adjusted Per Share Value based on latest NOSH - 62,143
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 91.93 52.84 41.88 50.16 30.70 26.01 23.50 25.51%
EPS 25.79 11.29 3.74 4.90 3.58 1.94 2.11 51.74%
DPS 5.95 0.00 0.00 0.00 2.23 0.00 0.00 -
NAPS 0.7409 0.5775 0.4454 0.3372 0.2925 0.1671 0.2657 18.62%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.88 2.37 1.90 2.10 1.60 1.25 1.38 -
P/RPS 1.83 1.25 1.14 0.89 0.87 0.80 0.98 10.96%
P/EPS 6.51 5.86 12.79 9.09 7.46 10.75 10.92 -8.25%
EY 15.37 17.07 7.82 11.00 13.40 9.30 9.16 9.00%
DY 3.55 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 2.27 1.14 1.07 1.32 0.91 1.25 0.87 17.32%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 17/11/09 18/11/08 12/11/07 22/11/06 22/11/05 23/11/04 -
Price 1.91 2.91 1.80 1.90 1.40 1.11 1.40 -
P/RPS 1.85 1.54 1.08 0.80 0.76 0.71 1.00 10.79%
P/EPS 6.61 7.19 12.12 8.22 6.53 9.55 11.08 -8.24%
EY 15.13 13.91 8.25 12.16 15.31 10.47 9.03 8.97%
DY 3.49 0.00 0.00 0.00 9.52 0.00 0.00 -
P/NAPS 2.30 1.41 1.02 1.19 0.80 1.11 0.88 17.35%

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