[KKB] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
05-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 70.69%
YoY- 132.74%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 124,371 86,386 104,896 130,444 65,553 54,998 76,850 8.34%
PBT 32,577 16,018 41,409 44,928 20,444 7,188 8,388 25.34%
Tax -8,109 -3,924 -10,002 -11,434 -5,606 -2,444 -2,407 22.41%
NP 24,468 12,094 31,407 33,494 14,838 4,744 5,981 26.43%
-
NP to SH 23,350 11,420 31,390 32,507 13,967 4,689 5,943 25.59%
-
Tax Rate 24.89% 24.50% 24.15% 25.45% 27.42% 34.00% 28.70% -
Total Cost 99,903 74,292 73,489 96,950 50,715 50,254 70,869 5.88%
-
Net Worth 273,189 250,054 242,254 201,074 156,262 119,118 92,460 19.76%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 12,889 - - - -
Div Payout % - - - 39.65% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 273,189 250,054 242,254 201,074 156,262 119,118 92,460 19.76%
NOSH 257,726 257,787 257,717 257,787 80,547 68,854 60,829 27.17%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 19.67% 14.00% 29.94% 25.68% 22.64% 8.63% 7.78% -
ROE 8.55% 4.57% 12.96% 16.17% 8.94% 3.94% 6.43% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 48.26 33.51 40.70 50.60 81.38 79.88 126.34 -14.80%
EPS 9.06 4.43 12.18 12.61 17.34 6.81 9.77 -1.24%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.06 0.97 0.94 0.78 1.94 1.73 1.52 -5.82%
Adjusted Per Share Value based on latest NOSH - 257,892
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 43.08 29.92 36.33 45.18 22.70 19.05 26.62 8.34%
EPS 8.09 3.96 10.87 11.26 4.84 1.62 2.06 25.58%
DPS 0.00 0.00 0.00 4.46 0.00 0.00 0.00 -
NAPS 0.9462 0.8661 0.839 0.6964 0.5412 0.4126 0.3202 19.77%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.92 1.54 1.96 1.80 1.70 2.29 1.81 -
P/RPS 3.98 4.60 4.82 3.56 2.09 2.87 1.43 18.58%
P/EPS 21.19 34.76 16.09 14.27 9.80 33.63 18.53 2.25%
EY 4.72 2.88 6.21 7.01 10.20 2.97 5.40 -2.21%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 1.81 1.59 2.09 2.31 0.88 1.32 1.19 7.23%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 07/08/12 28/07/11 05/08/10 05/08/09 05/08/08 02/08/07 -
Price 2.22 1.50 1.99 1.89 2.10 4.20 2.32 -
P/RPS 4.60 4.48 4.89 3.74 2.58 5.26 1.84 16.48%
P/EPS 24.50 33.86 16.34 14.99 12.11 61.67 23.75 0.51%
EY 4.08 2.95 6.12 6.67 8.26 1.62 4.21 -0.52%
DY 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
P/NAPS 2.09 1.55 2.12 2.42 1.08 2.43 1.53 5.33%

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