[KKB] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
10-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 109.09%
YoY- 208.57%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 257,128 210,144 238,052 270,204 120,952 97,612 149,816 9.41%
PBT 63,216 42,608 104,568 107,300 36,532 14,212 14,176 28.26%
Tax -15,552 -10,468 -25,836 -27,476 -10,228 -4,628 -4,344 23.66%
NP 47,664 32,140 78,732 79,824 26,304 9,584 9,832 30.06%
-
NP to SH 45,512 30,844 78,712 76,180 24,688 9,712 9,772 29.19%
-
Tax Rate 24.60% 24.57% 24.71% 25.61% 28.00% 32.56% 30.64% -
Total Cost 209,464 178,004 159,320 190,380 94,648 88,028 139,984 6.94%
-
Net Worth 270,904 255,314 255,323 197,378 151,479 107,489 91,250 19.86%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 270,904 255,314 255,323 197,378 151,479 107,489 91,250 19.86%
NOSH 258,004 257,892 257,903 80,562 80,574 63,229 48,280 32.19%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 18.54% 15.29% 33.07% 29.54% 21.75% 9.82% 6.56% -
ROE 16.80% 12.08% 30.83% 38.60% 16.30% 9.04% 10.71% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 99.66 81.48 92.30 335.40 150.11 154.38 310.30 -17.23%
EPS 17.64 11.96 30.52 94.56 30.64 15.36 20.24 -2.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.99 0.99 2.45 1.88 1.70 1.89 -9.32%
Adjusted Per Share Value based on latest NOSH - 80,562
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 89.06 72.78 82.45 93.58 41.89 33.81 51.89 9.41%
EPS 15.76 10.68 27.26 26.38 8.55 3.36 3.38 29.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9383 0.8843 0.8843 0.6836 0.5246 0.3723 0.316 19.86%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.51 1.67 2.10 5.75 1.47 2.25 1.70 -
P/RPS 1.52 2.05 2.28 1.71 0.98 1.46 0.55 18.44%
P/EPS 8.56 13.96 6.88 6.08 4.80 14.65 8.40 0.31%
EY 11.68 7.16 14.53 16.45 20.84 6.83 11.91 -0.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.69 2.12 2.35 0.78 1.32 0.90 8.14%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 08/05/13 09/05/12 04/05/11 10/05/10 06/05/09 07/05/08 09/05/07 -
Price 1.55 1.65 2.10 5.93 1.64 2.26 2.10 -
P/RPS 1.56 2.02 2.28 1.77 1.09 1.46 0.68 14.82%
P/EPS 8.79 13.80 6.88 6.27 5.35 14.71 10.38 -2.73%
EY 11.38 7.25 14.53 15.95 18.68 6.80 9.64 2.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.67 2.12 2.42 0.87 1.33 1.11 4.90%

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