[KKB] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 50.5%
YoY- 220.8%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 31,764 16,696 22,044 20,999 18,448 12,766 10,791 19.70%
PBT 6,567 2,908 2,156 2,823 903 1,453 316 65.77%
Tax -1,936 -765 -721 -725 -249 -535 -86 67.99%
NP 4,631 2,143 1,435 2,098 654 918 230 64.90%
-
NP to SH 4,667 2,120 1,405 2,098 654 918 230 65.11%
-
Tax Rate 29.48% 26.31% 33.44% 25.68% 27.57% 36.82% 27.22% -
Total Cost 27,133 14,553 20,609 18,901 17,794 11,848 10,561 17.02%
-
Net Worth 98,808 84,318 48,190 76,685 72,982 71,822 71,346 5.57%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 4,818 - - - - - -
Div Payout % - 227.27% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 98,808 84,318 48,190 76,685 72,982 71,822 71,346 5.57%
NOSH 62,143 48,181 48,190 48,229 48,014 47,564 46,938 4.78%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 14.58% 12.84% 6.51% 9.99% 3.55% 7.19% 2.13% -
ROE 4.72% 2.51% 2.92% 2.74% 0.90% 1.28% 0.32% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 51.11 34.65 45.74 43.54 38.42 26.84 22.99 14.23%
EPS 7.51 4.40 2.92 4.35 1.36 1.93 0.49 57.57%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.75 1.00 1.59 1.52 1.51 1.52 0.75%
Adjusted Per Share Value based on latest NOSH - 48,229
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 11.00 5.78 7.63 7.27 6.39 4.42 3.74 19.68%
EPS 1.62 0.73 0.49 0.73 0.23 0.32 0.08 65.05%
DPS 0.00 1.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3422 0.292 0.1669 0.2656 0.2528 0.2488 0.2471 5.57%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.10 1.60 1.25 1.38 1.60 1.37 1.38 -
P/RPS 4.11 4.62 2.73 3.17 4.16 5.10 6.00 -6.10%
P/EPS 27.96 36.36 42.87 31.72 117.47 70.98 281.63 -31.94%
EY 3.58 2.75 2.33 3.15 0.85 1.41 0.36 46.61%
DY 0.00 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.91 1.25 0.87 1.05 0.91 0.91 6.39%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 12/11/07 22/11/06 22/11/05 23/11/04 20/11/03 27/11/02 26/11/01 -
Price 1.90 1.40 1.11 1.40 1.55 1.20 1.61 -
P/RPS 3.72 4.04 2.43 3.22 4.03 4.47 7.00 -9.99%
P/EPS 25.30 31.82 38.07 32.18 113.80 62.18 328.57 -34.76%
EY 3.95 3.14 2.63 3.11 0.88 1.61 0.30 53.63%
DY 0.00 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.80 1.11 0.88 1.02 0.79 1.06 1.94%

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