[KKB] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
05-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 126.3%
YoY- 197.87%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 86,386 104,896 130,444 65,553 54,998 76,850 49,788 9.60%
PBT 16,018 41,409 44,928 20,444 7,188 8,388 7,831 12.65%
Tax -3,924 -10,002 -11,434 -5,606 -2,444 -2,407 -2,006 11.82%
NP 12,094 31,407 33,494 14,838 4,744 5,981 5,825 12.93%
-
NP to SH 11,420 31,390 32,507 13,967 4,689 5,943 5,639 12.46%
-
Tax Rate 24.50% 24.15% 25.45% 27.42% 34.00% 28.70% 25.62% -
Total Cost 74,292 73,489 96,950 50,715 50,254 70,869 43,963 9.12%
-
Net Worth 250,054 242,254 201,074 156,262 119,118 92,460 87,310 19.14%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 12,889 - - - - -
Div Payout % - - 39.65% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 250,054 242,254 201,074 156,262 119,118 92,460 87,310 19.14%
NOSH 257,787 257,717 257,787 80,547 68,854 60,829 48,237 32.19%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 14.00% 29.94% 25.68% 22.64% 8.63% 7.78% 11.70% -
ROE 4.57% 12.96% 16.17% 8.94% 3.94% 6.43% 6.46% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 33.51 40.70 50.60 81.38 79.88 126.34 103.21 -17.08%
EPS 4.43 12.18 12.61 17.34 6.81 9.77 11.69 -14.91%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.94 0.78 1.94 1.73 1.52 1.81 -9.86%
Adjusted Per Share Value based on latest NOSH - 80,526
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 29.92 36.33 45.18 22.70 19.05 26.62 17.24 9.61%
EPS 3.96 10.87 11.26 4.84 1.62 2.06 1.95 12.52%
DPS 0.00 0.00 4.46 0.00 0.00 0.00 0.00 -
NAPS 0.8661 0.839 0.6964 0.5412 0.4126 0.3202 0.3024 19.15%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.54 1.96 1.80 1.70 2.29 1.81 1.38 -
P/RPS 4.60 4.82 3.56 2.09 2.87 1.43 1.34 22.79%
P/EPS 34.76 16.09 14.27 9.80 33.63 18.53 11.80 19.70%
EY 2.88 6.21 7.01 10.20 2.97 5.40 8.47 -16.44%
DY 0.00 0.00 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.09 2.31 0.88 1.32 1.19 0.76 13.07%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 07/08/12 28/07/11 05/08/10 05/08/09 05/08/08 02/08/07 03/08/06 -
Price 1.50 1.99 1.89 2.10 4.20 2.32 1.30 -
P/RPS 4.48 4.89 3.74 2.58 5.26 1.84 1.26 23.51%
P/EPS 33.86 16.34 14.99 12.11 61.67 23.75 11.12 20.37%
EY 2.95 6.12 6.67 8.26 1.62 4.21 8.99 -16.93%
DY 0.00 0.00 2.65 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.12 2.42 1.08 2.43 1.53 0.72 13.61%

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