[KKB] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
09-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -18.03%
YoY- 24.26%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 270,204 120,952 97,612 149,816 80,364 62,996 54,812 30.44%
PBT 107,300 36,532 14,212 14,176 10,920 5,564 5,620 63.44%
Tax -27,476 -10,228 -4,628 -4,344 -2,860 -1,740 -1,292 66.41%
NP 79,824 26,304 9,584 9,832 8,060 3,824 4,328 62.50%
-
NP to SH 76,180 24,688 9,712 9,772 7,864 3,824 4,328 61.24%
-
Tax Rate 25.61% 28.00% 32.56% 30.64% 26.19% 31.27% 22.99% -
Total Cost 190,380 94,648 88,028 139,984 72,304 59,172 50,484 24.74%
-
Net Worth 197,378 151,479 107,489 91,250 85,982 79,666 75,836 17.27%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 197,378 151,479 107,489 91,250 85,982 79,666 75,836 17.27%
NOSH 80,562 80,574 63,229 48,280 48,304 48,282 48,303 8.89%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 29.54% 21.75% 9.82% 6.56% 10.03% 6.07% 7.90% -
ROE 38.60% 16.30% 9.04% 10.71% 9.15% 4.80% 5.71% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 335.40 150.11 154.38 310.30 166.37 130.47 113.47 19.78%
EPS 94.56 30.64 15.36 20.24 16.28 7.92 8.96 48.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 1.88 1.70 1.89 1.78 1.65 1.57 7.69%
Adjusted Per Share Value based on latest NOSH - 48,280
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 93.58 41.89 33.81 51.89 27.83 21.82 18.98 30.44%
EPS 26.38 8.55 3.36 3.38 2.72 1.32 1.50 61.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6836 0.5246 0.3723 0.316 0.2978 0.2759 0.2627 17.27%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 5.75 1.47 2.25 1.70 1.37 1.26 1.60 -
P/RPS 1.71 0.98 1.46 0.55 0.82 0.97 1.41 3.26%
P/EPS 6.08 4.80 14.65 8.40 8.42 15.91 17.86 -16.43%
EY 16.45 20.84 6.83 11.91 11.88 6.29 5.60 19.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 0.78 1.32 0.90 0.77 0.76 1.02 14.91%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 10/05/10 06/05/09 07/05/08 09/05/07 15/05/06 18/05/05 11/05/04 -
Price 5.93 1.64 2.26 2.10 1.33 1.20 1.54 -
P/RPS 1.77 1.09 1.46 0.68 0.80 0.92 1.36 4.48%
P/EPS 6.27 5.35 14.71 10.38 8.17 15.15 17.19 -15.46%
EY 15.95 18.68 6.80 9.64 12.24 6.60 5.82 18.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 0.87 1.33 1.11 0.75 0.73 0.98 16.25%

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