[KKB] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 128.74%
YoY- 425.48%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 76,850 49,788 34,290 29,894 26,699 22,687 24,899 20.65%
PBT 8,388 7,831 3,714 3,196 778 590 1,420 34.43%
Tax -2,407 -2,006 -966 -721 -307 650 -390 35.41%
NP 5,981 5,825 2,748 2,475 471 1,240 1,030 34.04%
-
NP to SH 5,943 5,639 2,693 2,475 471 1,240 1,030 33.90%
-
Tax Rate 28.70% 25.62% 26.01% 22.56% 39.46% -110.17% 27.46% -
Total Cost 70,869 43,963 31,542 27,419 26,228 21,447 23,869 19.87%
-
Net Worth 92,460 87,310 79,198 74,780 71,515 70,519 65,390 5.94%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 92,460 87,310 79,198 74,780 71,515 70,519 65,390 5.94%
NOSH 60,829 48,237 48,291 48,245 47,676 47,328 42,738 6.05%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 7.78% 11.70% 8.01% 8.28% 1.76% 5.47% 4.14% -
ROE 6.43% 6.46% 3.40% 3.31% 0.66% 1.76% 1.58% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 126.34 103.21 71.01 61.96 56.00 47.94 58.26 13.76%
EPS 9.77 11.69 5.58 5.13 0.99 2.62 2.41 26.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.81 1.64 1.55 1.50 1.49 1.53 -0.10%
Adjusted Per Share Value based on latest NOSH - 48,200
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 26.62 17.24 11.88 10.35 9.25 7.86 8.62 20.66%
EPS 2.06 1.95 0.93 0.86 0.16 0.43 0.36 33.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3202 0.3024 0.2743 0.259 0.2477 0.2442 0.2265 5.93%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.81 1.38 1.18 1.40 1.37 1.45 1.31 -
P/RPS 1.43 1.34 1.66 2.26 2.45 3.02 2.25 -7.27%
P/EPS 18.53 11.80 21.16 27.29 138.68 55.34 54.36 -16.41%
EY 5.40 8.47 4.73 3.66 0.72 1.81 1.84 19.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.76 0.72 0.90 0.91 0.97 0.86 5.55%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 02/08/07 03/08/06 09/08/05 10/08/04 27/08/03 27/08/02 20/09/01 -
Price 2.32 1.30 1.33 1.42 1.57 1.42 1.36 -
P/RPS 1.84 1.26 1.87 2.29 2.80 2.96 2.33 -3.85%
P/EPS 23.75 11.12 23.85 27.68 158.92 54.20 56.43 -13.42%
EY 4.21 8.99 4.19 3.61 0.63 1.85 1.77 15.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.72 0.81 0.92 1.05 0.95 0.89 9.44%

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