[KKB] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 119.0%
YoY- -17.09%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 99,230 79,040 75,820 61,345 52,400 46,746 56,191 9.93%
PBT 16,612 9,828 7,927 4,471 4,230 1,902 9,633 9.50%
Tax -4,456 -1,762 -1,488 -1,186 -268 -507 -2,763 8.28%
NP 12,156 8,066 6,439 3,285 3,962 1,395 6,870 9.97%
-
NP to SH 11,922 7,712 6,439 3,285 3,962 1,395 6,870 9.61%
-
Tax Rate 26.82% 17.93% 18.77% 26.53% 6.34% 26.66% 28.68% -
Total Cost 87,074 70,974 69,381 58,060 48,438 45,351 49,321 9.93%
-
Net Worth 88,799 83,942 80,117 74,135 73,491 66,385 62,180 6.11%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 7,239 2,412 2,413 2,391 2,370 1,794 618 50.67%
Div Payout % 60.72% 31.28% 37.48% 72.80% 59.84% 128.62% 9.01% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 88,799 83,942 80,117 74,135 73,491 66,385 62,180 6.11%
NOSH 48,260 48,242 48,263 47,829 47,414 44,855 15,467 20.87%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.25% 10.20% 8.49% 5.35% 7.56% 2.98% 12.23% -
ROE 13.43% 9.19% 8.04% 4.43% 5.39% 2.10% 11.05% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 205.61 163.84 157.10 128.26 110.52 104.22 363.28 -9.04%
EPS 19.77 15.98 13.35 6.87 8.36 3.11 17.21 2.33%
DPS 15.00 5.00 5.00 5.00 5.00 4.00 4.00 24.63%
NAPS 1.84 1.74 1.66 1.55 1.55 1.48 4.02 -12.20%
Adjusted Per Share Value based on latest NOSH - 48,230
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 34.37 27.38 26.26 21.25 18.15 16.19 19.46 9.93%
EPS 4.13 2.67 2.23 1.14 1.37 0.48 2.38 9.61%
DPS 2.51 0.84 0.84 0.83 0.82 0.62 0.21 51.17%
NAPS 0.3076 0.2907 0.2775 0.2568 0.2545 0.2299 0.2154 6.11%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.45 1.28 1.33 1.50 1.16 1.48 1.43 -
P/RPS 0.71 0.78 0.85 1.17 1.05 1.42 0.39 10.49%
P/EPS 5.87 8.01 9.97 21.84 13.88 47.59 3.22 10.52%
EY 17.04 12.49 10.03 4.58 7.20 2.10 31.06 -9.51%
DY 10.34 3.91 3.76 3.33 4.31 2.70 2.80 24.31%
P/NAPS 0.79 0.74 0.80 0.97 0.75 1.00 0.36 13.98%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 24/02/05 17/02/04 27/02/03 26/02/02 26/02/01 -
Price 1.65 1.37 1.34 1.68 1.13 1.52 1.52 -
P/RPS 0.80 0.84 0.85 1.31 1.02 1.46 0.42 11.33%
P/EPS 6.68 8.57 10.04 24.46 13.52 48.87 3.42 11.79%
EY 14.97 11.67 9.96 4.09 7.39 2.05 29.22 -10.54%
DY 9.09 3.65 3.73 2.98 4.42 2.63 2.63 22.94%
P/NAPS 0.90 0.79 0.81 1.08 0.73 1.03 0.38 15.44%

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