[KKB] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 49.04%
YoY- 234.59%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 166,709 234,484 268,637 176,516 121,407 136,778 99,230 9.02%
PBT 26,917 62,400 104,354 51,824 16,102 20,474 16,612 8.36%
Tax -5,048 -15,283 -26,353 -13,577 -5,041 -5,928 -4,456 2.09%
NP 21,869 47,117 78,001 38,247 11,061 14,546 12,156 10.27%
-
NP to SH 20,494 46,607 76,897 36,434 10,889 14,606 11,922 9.44%
-
Tax Rate 18.75% 24.49% 25.25% 26.20% 31.31% 28.95% 26.82% -
Total Cost 144,840 187,367 190,636 138,269 110,346 122,232 87,074 8.84%
-
Net Worth 257,786 247,470 234,583 178,827 134,376 102,363 88,799 19.41%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 12,889 25,778 45,112 12,082 3,732 4,933 7,239 10.08%
Div Payout % 62.89% 55.31% 58.67% 33.16% 34.28% 33.77% 60.72% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 257,786 247,470 234,583 178,827 134,376 102,363 88,799 19.41%
NOSH 257,786 257,782 257,784 80,552 74,653 61,664 48,260 32.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.12% 20.09% 29.04% 21.67% 9.11% 10.63% 12.25% -
ROE 7.95% 18.83% 32.78% 20.37% 8.10% 14.27% 13.43% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 64.67 90.96 104.21 219.13 162.63 221.81 205.61 -17.51%
EPS 7.95 18.08 29.83 45.23 14.59 23.69 19.77 -14.07%
DPS 5.00 10.00 17.50 15.00 5.00 8.00 15.00 -16.71%
NAPS 1.00 0.96 0.91 2.22 1.80 1.66 1.84 -9.65%
Adjusted Per Share Value based on latest NOSH - 80,564
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 57.74 81.21 93.04 61.14 42.05 47.37 34.37 9.02%
EPS 7.10 16.14 26.63 12.62 3.77 5.06 4.13 9.44%
DPS 4.46 8.93 15.62 4.18 1.29 1.71 2.51 10.04%
NAPS 0.8928 0.8571 0.8125 0.6194 0.4654 0.3545 0.3076 19.41%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.44 1.70 1.90 3.01 1.78 2.25 1.45 -
P/RPS 2.23 1.87 1.82 1.37 1.09 1.01 0.71 20.99%
P/EPS 18.11 9.40 6.37 6.65 12.20 9.50 5.87 20.63%
EY 5.52 10.64 15.70 15.03 8.19 10.53 17.04 -17.11%
DY 3.47 5.88 9.21 4.98 2.81 3.56 10.34 -16.62%
P/NAPS 1.44 1.77 2.09 1.36 0.99 1.36 0.79 10.51%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 20/02/12 23/02/11 23/02/10 24/02/09 26/02/08 26/02/07 -
Price 1.52 1.75 2.05 3.65 1.69 2.00 1.65 -
P/RPS 2.35 1.92 1.97 1.67 1.04 0.90 0.80 19.65%
P/EPS 19.12 9.68 6.87 8.07 11.59 8.44 6.68 19.13%
EY 5.23 10.33 14.55 12.39 8.63 11.84 14.97 -16.06%
DY 3.29 5.71 8.54 4.11 2.96 4.00 9.09 -15.56%
P/NAPS 1.52 1.82 2.25 1.64 0.94 1.20 0.90 9.11%

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