[KKB] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 5.58%
YoY- 96.01%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 136,778 99,230 79,040 75,820 61,345 52,400 46,746 19.58%
PBT 20,474 16,612 9,828 7,927 4,471 4,230 1,902 48.56%
Tax -5,928 -4,456 -1,762 -1,488 -1,186 -268 -507 50.62%
NP 14,546 12,156 8,066 6,439 3,285 3,962 1,395 47.78%
-
NP to SH 14,606 11,922 7,712 6,439 3,285 3,962 1,395 47.88%
-
Tax Rate 28.95% 26.82% 17.93% 18.77% 26.53% 6.34% 26.66% -
Total Cost 122,232 87,074 70,974 69,381 58,060 48,438 45,351 17.95%
-
Net Worth 102,363 88,799 83,942 80,117 74,135 73,491 66,385 7.48%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,933 7,239 2,412 2,413 2,391 2,370 1,794 18.35%
Div Payout % 33.77% 60.72% 31.28% 37.48% 72.80% 59.84% 128.62% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 102,363 88,799 83,942 80,117 74,135 73,491 66,385 7.48%
NOSH 61,664 48,260 48,242 48,263 47,829 47,414 44,855 5.44%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 10.63% 12.25% 10.20% 8.49% 5.35% 7.56% 2.98% -
ROE 14.27% 13.43% 9.19% 8.04% 4.43% 5.39% 2.10% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 221.81 205.61 163.84 157.10 128.26 110.52 104.22 13.40%
EPS 23.69 19.77 15.98 13.35 6.87 8.36 3.11 40.24%
DPS 8.00 15.00 5.00 5.00 5.00 5.00 4.00 12.24%
NAPS 1.66 1.84 1.74 1.66 1.55 1.55 1.48 1.93%
Adjusted Per Share Value based on latest NOSH - 48,205
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 47.37 34.37 27.38 26.26 21.25 18.15 16.19 19.58%
EPS 5.06 4.13 2.67 2.23 1.14 1.37 0.48 48.04%
DPS 1.71 2.51 0.84 0.84 0.83 0.82 0.62 18.41%
NAPS 0.3545 0.3076 0.2907 0.2775 0.2568 0.2545 0.2299 7.48%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.25 1.45 1.28 1.33 1.50 1.16 1.48 -
P/RPS 1.01 0.71 0.78 0.85 1.17 1.05 1.42 -5.51%
P/EPS 9.50 5.87 8.01 9.97 21.84 13.88 47.59 -23.54%
EY 10.53 17.04 12.49 10.03 4.58 7.20 2.10 30.81%
DY 3.56 10.34 3.91 3.76 3.33 4.31 2.70 4.71%
P/NAPS 1.36 0.79 0.74 0.80 0.97 0.75 1.00 5.25%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 26/02/07 23/02/06 24/02/05 17/02/04 27/02/03 26/02/02 -
Price 2.00 1.65 1.37 1.34 1.68 1.13 1.52 -
P/RPS 0.90 0.80 0.84 0.85 1.31 1.02 1.46 -7.74%
P/EPS 8.44 6.68 8.57 10.04 24.46 13.52 48.87 -25.36%
EY 11.84 14.97 11.67 9.96 4.09 7.39 2.05 33.92%
DY 4.00 9.09 3.65 3.73 2.98 4.42 2.63 7.23%
P/NAPS 1.20 0.90 0.79 0.81 1.08 0.73 1.03 2.57%

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