[KKB] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 0.91%
YoY- -25.45%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 234,484 268,637 176,516 121,407 136,778 99,230 79,040 19.86%
PBT 62,400 104,354 51,824 16,102 20,474 16,612 9,828 36.05%
Tax -15,283 -26,353 -13,577 -5,041 -5,928 -4,456 -1,762 43.31%
NP 47,117 78,001 38,247 11,061 14,546 12,156 8,066 34.18%
-
NP to SH 46,607 76,897 36,434 10,889 14,606 11,922 7,712 34.94%
-
Tax Rate 24.49% 25.25% 26.20% 31.31% 28.95% 26.82% 17.93% -
Total Cost 187,367 190,636 138,269 110,346 122,232 87,074 70,974 17.55%
-
Net Worth 247,470 234,583 178,827 134,376 102,363 88,799 83,942 19.73%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 25,778 45,112 12,082 3,732 4,933 7,239 2,412 48.38%
Div Payout % 55.31% 58.67% 33.16% 34.28% 33.77% 60.72% 31.28% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 247,470 234,583 178,827 134,376 102,363 88,799 83,942 19.73%
NOSH 257,782 257,784 80,552 74,653 61,664 48,260 48,242 32.20%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 20.09% 29.04% 21.67% 9.11% 10.63% 12.25% 10.20% -
ROE 18.83% 32.78% 20.37% 8.10% 14.27% 13.43% 9.19% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 90.96 104.21 219.13 162.63 221.81 205.61 163.84 -9.33%
EPS 18.08 29.83 45.23 14.59 23.69 19.77 15.98 2.07%
DPS 10.00 17.50 15.00 5.00 8.00 15.00 5.00 12.24%
NAPS 0.96 0.91 2.22 1.80 1.66 1.84 1.74 -9.43%
Adjusted Per Share Value based on latest NOSH - 80,462
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 81.21 93.04 61.14 42.05 47.37 34.37 27.38 19.85%
EPS 16.14 26.63 12.62 3.77 5.06 4.13 2.67 34.94%
DPS 8.93 15.62 4.18 1.29 1.71 2.51 0.84 48.25%
NAPS 0.8571 0.8125 0.6194 0.4654 0.3545 0.3076 0.2907 19.73%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.70 1.90 3.01 1.78 2.25 1.45 1.28 -
P/RPS 1.87 1.82 1.37 1.09 1.01 0.71 0.78 15.68%
P/EPS 9.40 6.37 6.65 12.20 9.50 5.87 8.01 2.70%
EY 10.64 15.70 15.03 8.19 10.53 17.04 12.49 -2.63%
DY 5.88 9.21 4.98 2.81 3.56 10.34 3.91 7.03%
P/NAPS 1.77 2.09 1.36 0.99 1.36 0.79 0.74 15.63%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 20/02/12 23/02/11 23/02/10 24/02/09 26/02/08 26/02/07 23/02/06 -
Price 1.75 2.05 3.65 1.69 2.00 1.65 1.37 -
P/RPS 1.92 1.97 1.67 1.04 0.90 0.80 0.84 14.76%
P/EPS 9.68 6.87 8.07 11.59 8.44 6.68 8.57 2.04%
EY 10.33 14.55 12.39 8.63 11.84 14.97 11.67 -2.01%
DY 5.71 8.54 4.11 2.96 4.00 9.09 3.65 7.73%
P/NAPS 1.82 2.25 1.64 0.94 1.20 0.90 0.79 14.91%

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