[KKB] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 14.55%
YoY- 128.48%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 241,684 170,989 220,133 265,428 152,573 120,926 144,818 8.90%
PBT 56,529 25,013 70,309 101,262 46,373 15,414 19,940 18.94%
Tax -14,432 -6,233 -17,078 -25,432 -11,845 -4,421 -5,789 16.42%
NP 42,097 18,780 53,230 75,830 34,528 10,993 14,150 19.90%
-
NP to SH 40,649 17,568 53,208 74,472 32,594 10,790 14,146 19.21%
-
Tax Rate 25.53% 24.92% 24.29% 25.12% 25.54% 28.68% 29.03% -
Total Cost 199,586 152,209 166,902 189,597 118,045 109,933 130,668 7.30%
-
Net Worth 280,903 252,690 250,056 213,930 166,732 128,587 97,345 19.29%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 8,590 - 17,186 17,183 - - - -
Div Payout % 21.13% - 32.30% 23.07% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 280,903 252,690 250,056 213,930 166,732 128,587 97,345 19.29%
NOSH 257,709 257,847 257,790 257,748 80,546 72,648 61,223 27.04%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 17.42% 10.98% 24.18% 28.57% 22.63% 9.09% 9.77% -
ROE 14.47% 6.95% 21.28% 34.81% 19.55% 8.39% 14.53% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 93.78 66.31 85.39 102.98 189.42 166.46 236.54 -14.27%
EPS 15.77 6.81 20.64 28.89 40.47 14.85 23.11 -6.16%
DPS 3.33 0.00 6.67 6.67 0.00 0.00 0.00 -
NAPS 1.09 0.98 0.97 0.83 2.07 1.77 1.59 -6.09%
Adjusted Per Share Value based on latest NOSH - 257,704
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 83.71 59.22 76.24 91.93 52.84 41.88 50.16 8.90%
EPS 14.08 6.08 18.43 25.79 11.29 3.74 4.90 19.21%
DPS 2.98 0.00 5.95 5.95 0.00 0.00 0.00 -
NAPS 0.9729 0.8752 0.8661 0.7409 0.5775 0.4454 0.3372 19.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.40 1.48 1.60 1.88 2.37 1.90 2.10 -
P/RPS 2.56 2.23 1.87 1.83 1.25 1.14 0.89 19.23%
P/EPS 15.22 21.72 7.75 6.51 5.86 12.79 9.09 8.96%
EY 6.57 4.60 12.90 15.37 17.07 7.82 11.00 -8.22%
DY 1.39 0.00 4.17 3.55 0.00 0.00 0.00 -
P/NAPS 2.20 1.51 1.65 2.27 1.14 1.07 1.32 8.87%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/10/13 07/11/12 24/11/11 11/11/10 17/11/09 18/11/08 12/11/07 -
Price 2.80 1.47 1.71 1.91 2.91 1.80 1.90 -
P/RPS 2.99 2.22 2.00 1.85 1.54 1.08 0.80 24.54%
P/EPS 17.75 21.58 8.28 6.61 7.19 12.12 8.22 13.67%
EY 5.63 4.63 12.07 15.13 13.91 8.25 12.16 -12.03%
DY 1.19 0.00 3.90 3.49 0.00 0.00 0.00 -
P/NAPS 2.57 1.50 1.76 2.30 1.41 1.02 1.19 13.67%

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