[KKB] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 75.03%
YoY- 202.06%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 128,242 165,100 199,071 114,430 90,695 108,614 66,484 11.56%
PBT 18,760 52,732 75,947 34,780 11,561 14,955 10,739 9.73%
Tax -4,675 -12,809 -19,074 -8,884 -3,316 -4,342 -2,772 9.09%
NP 14,085 39,923 56,873 25,896 8,245 10,613 7,967 9.95%
-
NP to SH 13,176 39,906 55,854 24,446 8,093 10,610 7,759 9.21%
-
Tax Rate 24.92% 24.29% 25.11% 25.54% 28.68% 29.03% 25.81% -
Total Cost 114,157 125,177 142,198 88,534 82,450 98,001 58,517 11.77%
-
Net Worth 252,690 250,056 213,930 166,732 128,587 97,345 84,441 20.02%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 12,889 12,887 - - - 4,825 -
Div Payout % - 32.30% 23.07% - - - 62.19% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 252,690 250,056 213,930 166,732 128,587 97,345 84,441 20.02%
NOSH 257,847 257,790 257,748 80,546 72,648 61,223 48,252 32.18%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.98% 24.18% 28.57% 22.63% 9.09% 9.77% 11.98% -
ROE 5.21% 15.96% 26.11% 14.66% 6.29% 10.90% 9.19% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 49.74 64.04 77.23 142.07 124.84 177.41 137.78 -15.60%
EPS 5.11 15.48 21.67 30.35 11.14 17.33 16.08 -17.37%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 10.00 -
NAPS 0.98 0.97 0.83 2.07 1.77 1.59 1.75 -9.20%
Adjusted Per Share Value based on latest NOSH - 80,545
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 44.42 57.18 68.95 39.63 31.41 37.62 23.03 11.55%
EPS 4.56 13.82 19.34 8.47 2.80 3.67 2.69 9.18%
DPS 0.00 4.46 4.46 0.00 0.00 0.00 1.67 -
NAPS 0.8752 0.8661 0.7409 0.5775 0.4454 0.3372 0.2925 20.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.48 1.60 1.88 2.37 1.90 2.10 1.60 -
P/RPS 2.98 2.50 2.43 1.67 1.52 1.18 1.16 17.01%
P/EPS 28.96 10.34 8.68 7.81 17.06 12.12 9.95 19.46%
EY 3.45 9.68 11.53 12.81 5.86 8.25 10.05 -16.30%
DY 0.00 3.13 2.66 0.00 0.00 0.00 6.25 -
P/NAPS 1.51 1.65 2.27 1.14 1.07 1.32 0.91 8.79%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/11/12 24/11/11 11/11/10 17/11/09 18/11/08 12/11/07 22/11/06 -
Price 1.47 1.71 1.91 2.91 1.80 1.90 1.40 -
P/RPS 2.96 2.67 2.47 2.05 1.44 1.07 1.02 19.41%
P/EPS 28.77 11.05 8.81 9.59 16.16 10.96 8.71 22.01%
EY 3.48 9.05 11.35 10.43 6.19 9.12 11.49 -18.03%
DY 0.00 2.92 2.62 0.00 0.00 0.00 7.14 -
P/NAPS 1.50 1.76 2.30 1.41 1.02 1.19 0.80 11.03%

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