[KKB] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 37.63%
YoY- 184.01%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 79,040 75,820 61,345 52,400 46,746 56,191 68,212 -0.15%
PBT 9,828 7,927 4,471 4,230 1,902 9,633 10,398 0.05%
Tax -1,762 -1,488 -1,186 -268 -507 -2,763 -243 -2.08%
NP 8,066 6,439 3,285 3,962 1,395 6,870 10,155 0.24%
-
NP to SH 7,712 6,439 3,285 3,962 1,395 6,870 10,155 0.29%
-
Tax Rate 17.93% 18.77% 26.53% 6.34% 26.66% 28.68% 2.34% -
Total Cost 70,974 69,381 58,060 48,438 45,351 49,321 58,057 -0.21%
-
Net Worth 83,942 80,117 74,135 73,491 66,385 62,180 55,164 -0.44%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 2,412 2,413 2,391 2,370 1,794 618 - -100.00%
Div Payout % 31.28% 37.48% 72.80% 59.84% 128.62% 9.01% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 83,942 80,117 74,135 73,491 66,385 62,180 55,164 -0.44%
NOSH 48,242 48,263 47,829 47,414 44,855 15,467 15,031 -1.23%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.20% 8.49% 5.35% 7.56% 2.98% 12.23% 14.89% -
ROE 9.19% 8.04% 4.43% 5.39% 2.10% 11.05% 18.41% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 163.84 157.10 128.26 110.52 104.22 363.28 453.81 1.08%
EPS 15.98 13.35 6.87 8.36 3.11 17.21 67.56 1.54%
DPS 5.00 5.00 5.00 5.00 4.00 4.00 0.00 -100.00%
NAPS 1.74 1.66 1.55 1.55 1.48 4.02 3.67 0.79%
Adjusted Per Share Value based on latest NOSH - 47,507
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 27.38 26.26 21.25 18.15 16.19 19.46 23.63 -0.15%
EPS 2.67 2.23 1.14 1.37 0.48 2.38 3.52 0.29%
DPS 0.84 0.84 0.83 0.82 0.62 0.21 0.00 -100.00%
NAPS 0.2907 0.2775 0.2568 0.2545 0.2299 0.2154 0.1911 -0.44%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.28 1.33 1.50 1.16 1.48 1.43 0.00 -
P/RPS 0.78 0.85 1.17 1.05 1.42 0.39 0.00 -100.00%
P/EPS 8.01 9.97 21.84 13.88 47.59 3.22 0.00 -100.00%
EY 12.49 10.03 4.58 7.20 2.10 31.06 0.00 -100.00%
DY 3.91 3.76 3.33 4.31 2.70 2.80 0.00 -100.00%
P/NAPS 0.74 0.80 0.97 0.75 1.00 0.36 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 24/02/05 17/02/04 27/02/03 26/02/02 26/02/01 25/02/00 -
Price 1.37 1.34 1.68 1.13 1.52 1.52 2.36 -
P/RPS 0.84 0.85 1.31 1.02 1.46 0.42 0.52 -0.50%
P/EPS 8.57 10.04 24.46 13.52 48.87 3.42 3.49 -0.95%
EY 11.67 9.96 4.09 7.39 2.05 29.22 28.63 0.95%
DY 3.65 3.73 2.98 4.42 2.63 2.63 0.00 -100.00%
P/NAPS 0.79 0.81 1.08 0.73 1.03 0.38 0.64 -0.22%

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