[KKB] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.26%
YoY- 111.06%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 228,880 166,709 234,484 268,637 176,516 121,407 136,778 8.95%
PBT 47,112 26,917 62,400 104,354 51,824 16,102 20,474 14.88%
Tax -12,155 -5,048 -15,283 -26,353 -13,577 -5,041 -5,928 12.70%
NP 34,957 21,869 47,117 78,001 38,247 11,061 14,546 15.71%
-
NP to SH 33,458 20,494 46,607 76,897 36,434 10,889 14,606 14.79%
-
Tax Rate 25.80% 18.75% 24.49% 25.25% 26.20% 31.31% 28.95% -
Total Cost 193,923 144,840 187,367 190,636 138,269 110,346 122,232 7.98%
-
Net Worth 278,387 257,786 247,470 234,583 178,827 134,376 102,363 18.12%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 19,332 12,889 25,778 45,112 12,082 3,732 4,933 25.53%
Div Payout % 57.78% 62.89% 55.31% 58.67% 33.16% 34.28% 33.77% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 278,387 257,786 247,470 234,583 178,827 134,376 102,363 18.12%
NOSH 257,765 257,786 257,782 257,784 80,552 74,653 61,664 26.89%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.27% 13.12% 20.09% 29.04% 21.67% 9.11% 10.63% -
ROE 12.02% 7.95% 18.83% 32.78% 20.37% 8.10% 14.27% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 88.79 64.67 90.96 104.21 219.13 162.63 221.81 -14.13%
EPS 12.98 7.95 18.08 29.83 45.23 14.59 23.69 -9.53%
DPS 7.50 5.00 10.00 17.50 15.00 5.00 8.00 -1.06%
NAPS 1.08 1.00 0.96 0.91 2.22 1.80 1.66 -6.90%
Adjusted Per Share Value based on latest NOSH - 257,867
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 79.27 57.74 81.21 93.04 61.14 42.05 47.37 8.95%
EPS 11.59 7.10 16.14 26.63 12.62 3.77 5.06 14.79%
DPS 6.70 4.46 8.93 15.62 4.18 1.29 1.71 25.53%
NAPS 0.9642 0.8928 0.8571 0.8125 0.6194 0.4654 0.3545 18.12%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.67 1.44 1.70 1.90 3.01 1.78 2.25 -
P/RPS 3.01 2.23 1.87 1.82 1.37 1.09 1.01 19.94%
P/EPS 20.57 18.11 9.40 6.37 6.65 12.20 9.50 13.72%
EY 4.86 5.52 10.64 15.70 15.03 8.19 10.53 -12.08%
DY 2.81 3.47 5.88 9.21 4.98 2.81 3.56 -3.86%
P/NAPS 2.47 1.44 1.77 2.09 1.36 0.99 1.36 10.44%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 22/02/13 20/02/12 23/02/11 23/02/10 24/02/09 26/02/08 -
Price 2.55 1.52 1.75 2.05 3.65 1.69 2.00 -
P/RPS 2.87 2.35 1.92 1.97 1.67 1.04 0.90 21.30%
P/EPS 19.65 19.12 9.68 6.87 8.07 11.59 8.44 15.11%
EY 5.09 5.23 10.33 14.55 12.39 8.63 11.84 -13.11%
DY 2.94 3.29 5.71 8.54 4.11 2.96 4.00 -4.99%
P/NAPS 2.36 1.52 1.82 2.25 1.64 0.94 1.20 11.92%

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