[KKB] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 71.82%
YoY- 128.48%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 181,263 128,242 165,100 199,071 114,430 90,695 108,614 8.90%
PBT 42,397 18,760 52,732 75,947 34,780 11,561 14,955 18.94%
Tax -10,824 -4,675 -12,809 -19,074 -8,884 -3,316 -4,342 16.42%
NP 31,573 14,085 39,923 56,873 25,896 8,245 10,613 19.90%
-
NP to SH 30,487 13,176 39,906 55,854 24,446 8,093 10,610 19.21%
-
Tax Rate 25.53% 24.92% 24.29% 25.11% 25.54% 28.68% 29.03% -
Total Cost 149,690 114,157 125,177 142,198 88,534 82,450 98,001 7.30%
-
Net Worth 280,903 252,690 250,056 213,930 166,732 128,587 97,345 19.29%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 6,442 - 12,889 12,887 - - - -
Div Payout % 21.13% - 32.30% 23.07% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 280,903 252,690 250,056 213,930 166,732 128,587 97,345 19.29%
NOSH 257,709 257,847 257,790 257,748 80,546 72,648 61,223 27.04%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 17.42% 10.98% 24.18% 28.57% 22.63% 9.09% 9.77% -
ROE 10.85% 5.21% 15.96% 26.11% 14.66% 6.29% 10.90% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 70.34 49.74 64.04 77.23 142.07 124.84 177.41 -14.27%
EPS 11.83 5.11 15.48 21.67 30.35 11.14 17.33 -6.15%
DPS 2.50 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.09 0.98 0.97 0.83 2.07 1.77 1.59 -6.09%
Adjusted Per Share Value based on latest NOSH - 257,704
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 62.78 44.42 57.18 68.95 39.63 31.41 37.62 8.90%
EPS 10.56 4.56 13.82 19.34 8.47 2.80 3.67 19.24%
DPS 2.23 0.00 4.46 4.46 0.00 0.00 0.00 -
NAPS 0.9729 0.8752 0.8661 0.7409 0.5775 0.4454 0.3372 19.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.40 1.48 1.60 1.88 2.37 1.90 2.10 -
P/RPS 3.41 2.98 2.50 2.43 1.67 1.52 1.18 19.32%
P/EPS 20.29 28.96 10.34 8.68 7.81 17.06 12.12 8.95%
EY 4.93 3.45 9.68 11.53 12.81 5.86 8.25 -8.21%
DY 1.04 0.00 3.13 2.66 0.00 0.00 0.00 -
P/NAPS 2.20 1.51 1.65 2.27 1.14 1.07 1.32 8.87%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/10/13 07/11/12 24/11/11 11/11/10 17/11/09 18/11/08 12/11/07 -
Price 2.80 1.47 1.71 1.91 2.91 1.80 1.90 -
P/RPS 3.98 2.96 2.67 2.47 2.05 1.44 1.07 24.45%
P/EPS 23.67 28.77 11.05 8.81 9.59 16.16 10.96 13.67%
EY 4.23 3.48 9.05 11.35 10.43 6.19 9.12 -12.00%
DY 0.89 0.00 2.92 2.62 0.00 0.00 0.00 -
P/NAPS 2.57 1.50 1.76 2.30 1.41 1.02 1.19 13.67%

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