[KKB] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
11-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 31.75%
YoY- 237.07%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 149,816 80,364 62,996 54,812 50,228 42,416 46,716 21.42%
PBT 14,176 10,920 5,564 5,620 2,080 616 4,172 22.60%
Tax -4,344 -2,860 -1,740 -1,292 -796 2,896 -980 28.15%
NP 9,832 8,060 3,824 4,328 1,284 3,512 3,192 20.61%
-
NP to SH 9,772 7,864 3,824 4,328 1,284 3,512 3,192 20.48%
-
Tax Rate 30.64% 26.19% 31.27% 22.99% 38.27% -470.13% 23.49% -
Total Cost 139,984 72,304 59,172 50,484 48,944 38,904 43,524 21.48%
-
Net Worth 91,250 85,982 79,666 75,836 73,169 70,334 63,854 6.12%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 91,250 85,982 79,666 75,836 73,169 70,334 63,854 6.12%
NOSH 48,280 48,304 48,282 48,303 47,205 47,204 15,677 20.60%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.56% 10.03% 6.07% 7.90% 2.56% 8.28% 6.83% -
ROE 10.71% 9.15% 4.80% 5.71% 1.75% 4.99% 5.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 310.30 166.37 130.47 113.47 106.40 89.86 297.98 0.67%
EPS 20.24 16.28 7.92 8.96 2.72 7.44 20.36 -0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.78 1.65 1.57 1.55 1.49 4.0729 -12.00%
Adjusted Per Share Value based on latest NOSH - 48,303
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 51.89 27.83 21.82 18.98 17.40 14.69 16.18 21.42%
EPS 3.38 2.72 1.32 1.50 0.44 1.22 1.11 20.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.316 0.2978 0.2759 0.2627 0.2534 0.2436 0.2212 6.12%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.70 1.37 1.26 1.60 1.18 1.56 1.44 -
P/RPS 0.55 0.82 0.97 1.41 1.11 1.74 0.48 2.29%
P/EPS 8.40 8.42 15.91 17.86 43.38 20.97 7.07 2.91%
EY 11.91 11.88 6.29 5.60 2.31 4.77 14.14 -2.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.77 0.76 1.02 0.76 1.05 0.35 17.03%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 09/05/07 15/05/06 18/05/05 11/05/04 28/05/03 28/05/02 22/05/01 -
Price 2.10 1.33 1.20 1.54 1.26 1.47 1.32 -
P/RPS 0.68 0.80 0.92 1.36 1.18 1.64 0.44 7.52%
P/EPS 10.38 8.17 15.15 17.19 46.32 19.76 6.48 8.16%
EY 9.64 12.24 6.60 5.82 2.16 5.06 15.42 -7.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.75 0.73 0.98 0.81 0.99 0.32 23.02%

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