[KKB] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 37.66%
YoY- 22.51%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 268,637 176,516 121,407 136,778 99,230 79,040 75,820 23.45%
PBT 104,354 51,824 16,102 20,474 16,612 9,828 7,927 53.63%
Tax -26,353 -13,577 -5,041 -5,928 -4,456 -1,762 -1,488 61.41%
NP 78,001 38,247 11,061 14,546 12,156 8,066 6,439 51.51%
-
NP to SH 76,897 36,434 10,889 14,606 11,922 7,712 6,439 51.15%
-
Tax Rate 25.25% 26.20% 31.31% 28.95% 26.82% 17.93% 18.77% -
Total Cost 190,636 138,269 110,346 122,232 87,074 70,974 69,381 18.33%
-
Net Worth 234,583 178,827 134,376 102,363 88,799 83,942 80,117 19.59%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 45,112 12,082 3,732 4,933 7,239 2,412 2,413 62.87%
Div Payout % 58.67% 33.16% 34.28% 33.77% 60.72% 31.28% 37.48% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 234,583 178,827 134,376 102,363 88,799 83,942 80,117 19.59%
NOSH 257,784 80,552 74,653 61,664 48,260 48,242 48,263 32.19%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 29.04% 21.67% 9.11% 10.63% 12.25% 10.20% 8.49% -
ROE 32.78% 20.37% 8.10% 14.27% 13.43% 9.19% 8.04% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 104.21 219.13 162.63 221.81 205.61 163.84 157.10 -6.60%
EPS 29.83 45.23 14.59 23.69 19.77 15.98 13.35 14.33%
DPS 17.50 15.00 5.00 8.00 15.00 5.00 5.00 23.20%
NAPS 0.91 2.22 1.80 1.66 1.84 1.74 1.66 -9.52%
Adjusted Per Share Value based on latest NOSH - 62,874
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 93.04 61.14 42.05 47.37 34.37 27.38 26.26 23.45%
EPS 26.63 12.62 3.77 5.06 4.13 2.67 2.23 51.15%
DPS 15.62 4.18 1.29 1.71 2.51 0.84 0.84 62.73%
NAPS 0.8125 0.6194 0.4654 0.3545 0.3076 0.2907 0.2775 19.59%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.90 3.01 1.78 2.25 1.45 1.28 1.33 -
P/RPS 1.82 1.37 1.09 1.01 0.71 0.78 0.85 13.52%
P/EPS 6.37 6.65 12.20 9.50 5.87 8.01 9.97 -7.19%
EY 15.70 15.03 8.19 10.53 17.04 12.49 10.03 7.75%
DY 9.21 4.98 2.81 3.56 10.34 3.91 3.76 16.09%
P/NAPS 2.09 1.36 0.99 1.36 0.79 0.74 0.80 17.34%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 23/02/10 24/02/09 26/02/08 26/02/07 23/02/06 24/02/05 -
Price 2.05 3.65 1.69 2.00 1.65 1.37 1.34 -
P/RPS 1.97 1.67 1.04 0.90 0.80 0.84 0.85 15.03%
P/EPS 6.87 8.07 11.59 8.44 6.68 8.57 10.04 -6.12%
EY 14.55 12.39 8.63 11.84 14.97 11.67 9.96 6.51%
DY 8.54 4.11 2.96 4.00 9.09 3.65 3.73 14.79%
P/NAPS 2.25 1.64 0.94 1.20 0.90 0.79 0.81 18.55%

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