[KKB] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 336.0%
YoY- -28.76%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 16,696 22,044 20,999 18,448 12,766 10,791 12,624 4.76%
PBT 2,908 2,156 2,823 903 1,453 316 1,726 9.07%
Tax -765 -721 -725 -249 -535 -86 -542 5.90%
NP 2,143 1,435 2,098 654 918 230 1,184 10.38%
-
NP to SH 2,120 1,405 2,098 654 918 230 1,184 10.19%
-
Tax Rate 26.31% 33.44% 25.68% 27.57% 36.82% 27.22% 31.40% -
Total Cost 14,553 20,609 18,901 17,794 11,848 10,561 11,440 4.09%
-
Net Worth 84,318 48,190 76,685 72,982 71,822 71,346 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,818 - - - - - - -
Div Payout % 227.27% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 84,318 48,190 76,685 72,982 71,822 71,346 0 -
NOSH 48,181 48,190 48,229 48,014 47,564 46,938 40,135 3.09%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.84% 6.51% 9.99% 3.55% 7.19% 2.13% 9.38% -
ROE 2.51% 2.92% 2.74% 0.90% 1.28% 0.32% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 34.65 45.74 43.54 38.42 26.84 22.99 31.45 1.62%
EPS 4.40 2.92 4.35 1.36 1.93 0.49 2.95 6.88%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.00 1.59 1.52 1.51 1.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 48,014
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.78 7.63 7.27 6.39 4.42 3.74 4.37 4.76%
EPS 0.73 0.49 0.73 0.23 0.32 0.08 0.41 10.08%
DPS 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.292 0.1669 0.2656 0.2528 0.2488 0.2471 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.60 1.25 1.38 1.60 1.37 1.38 1.96 -
P/RPS 4.62 2.73 3.17 4.16 5.10 6.00 6.23 -4.85%
P/EPS 36.36 42.87 31.72 117.47 70.98 281.63 66.44 -9.55%
EY 2.75 2.33 3.15 0.85 1.41 0.36 1.51 10.50%
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.25 0.87 1.05 0.91 0.91 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 22/11/05 23/11/04 20/11/03 27/11/02 26/11/01 - -
Price 1.40 1.11 1.40 1.55 1.20 1.61 0.00 -
P/RPS 4.04 2.43 3.22 4.03 4.47 7.00 0.00 -
P/EPS 31.82 38.07 32.18 113.80 62.18 328.57 0.00 -
EY 3.14 2.63 3.11 0.88 1.61 0.30 0.00 -
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.11 0.88 1.02 0.79 1.06 0.00 -

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