[KKB] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 37.45%
YoY- 19.77%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 121,407 136,778 99,230 79,040 75,820 61,345 52,400 15.01%
PBT 16,102 20,474 16,612 9,828 7,927 4,471 4,230 24.93%
Tax -5,041 -5,928 -4,456 -1,762 -1,488 -1,186 -268 63.00%
NP 11,061 14,546 12,156 8,066 6,439 3,285 3,962 18.64%
-
NP to SH 10,889 14,606 11,922 7,712 6,439 3,285 3,962 18.33%
-
Tax Rate 31.31% 28.95% 26.82% 17.93% 18.77% 26.53% 6.34% -
Total Cost 110,346 122,232 87,074 70,974 69,381 58,060 48,438 14.69%
-
Net Worth 134,376 102,363 88,799 83,942 80,117 74,135 73,491 10.57%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 3,732 4,933 7,239 2,412 2,413 2,391 2,370 7.85%
Div Payout % 34.28% 33.77% 60.72% 31.28% 37.48% 72.80% 59.84% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 134,376 102,363 88,799 83,942 80,117 74,135 73,491 10.57%
NOSH 74,653 61,664 48,260 48,242 48,263 47,829 47,414 7.85%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.11% 10.63% 12.25% 10.20% 8.49% 5.35% 7.56% -
ROE 8.10% 14.27% 13.43% 9.19% 8.04% 4.43% 5.39% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 162.63 221.81 205.61 163.84 157.10 128.26 110.52 6.64%
EPS 14.59 23.69 19.77 15.98 13.35 6.87 8.36 9.71%
DPS 5.00 8.00 15.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.80 1.66 1.84 1.74 1.66 1.55 1.55 2.52%
Adjusted Per Share Value based on latest NOSH - 48,274
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 42.05 47.37 34.37 27.38 26.26 21.25 18.15 15.01%
EPS 3.77 5.06 4.13 2.67 2.23 1.14 1.37 18.35%
DPS 1.29 1.71 2.51 0.84 0.84 0.83 0.82 7.83%
NAPS 0.4654 0.3545 0.3076 0.2907 0.2775 0.2568 0.2545 10.57%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.78 2.25 1.45 1.28 1.33 1.50 1.16 -
P/RPS 1.09 1.01 0.71 0.78 0.85 1.17 1.05 0.62%
P/EPS 12.20 9.50 5.87 8.01 9.97 21.84 13.88 -2.12%
EY 8.19 10.53 17.04 12.49 10.03 4.58 7.20 2.16%
DY 2.81 3.56 10.34 3.91 3.76 3.33 4.31 -6.87%
P/NAPS 0.99 1.36 0.79 0.74 0.80 0.97 0.75 4.73%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 26/02/08 26/02/07 23/02/06 24/02/05 17/02/04 27/02/03 -
Price 1.69 2.00 1.65 1.37 1.34 1.68 1.13 -
P/RPS 1.04 0.90 0.80 0.84 0.85 1.31 1.02 0.32%
P/EPS 11.59 8.44 6.68 8.57 10.04 24.46 13.52 -2.53%
EY 8.63 11.84 14.97 11.67 9.96 4.09 7.39 2.61%
DY 2.96 4.00 9.09 3.65 3.73 2.98 4.42 -6.45%
P/NAPS 0.94 1.20 0.90 0.79 0.81 1.08 0.73 4.29%

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