[KKB] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -20.08%
YoY- -33.03%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 35,697 31,764 16,696 22,044 20,999 18,448 12,766 18.67%
PBT 4,373 6,567 2,908 2,156 2,823 903 1,453 20.13%
Tax -872 -1,936 -765 -721 -725 -249 -535 8.47%
NP 3,501 4,631 2,143 1,435 2,098 654 918 24.96%
-
NP to SH 3,403 4,667 2,120 1,405 2,098 654 918 24.37%
-
Tax Rate 19.94% 29.48% 26.31% 33.44% 25.68% 27.57% 36.82% -
Total Cost 32,196 27,133 14,553 20,609 18,901 17,794 11,848 18.11%
-
Net Worth 142,059 98,808 84,318 48,190 76,685 72,982 71,822 12.02%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 4,818 - - - - -
Div Payout % - - 227.27% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 142,059 98,808 84,318 48,190 76,685 72,982 71,822 12.02%
NOSH 80,259 62,143 48,181 48,190 48,229 48,014 47,564 9.10%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.81% 14.58% 12.84% 6.51% 9.99% 3.55% 7.19% -
ROE 2.40% 4.72% 2.51% 2.92% 2.74% 0.90% 1.28% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 44.48 51.11 34.65 45.74 43.54 38.42 26.84 8.77%
EPS 4.24 7.51 4.40 2.92 4.35 1.36 1.93 14.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.59 1.75 1.00 1.59 1.52 1.51 2.68%
Adjusted Per Share Value based on latest NOSH - 48,190
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 12.36 11.00 5.78 7.63 7.27 6.39 4.42 18.67%
EPS 1.18 1.62 0.73 0.49 0.73 0.23 0.32 24.27%
DPS 0.00 0.00 1.67 0.00 0.00 0.00 0.00 -
NAPS 0.492 0.3422 0.292 0.1669 0.2656 0.2528 0.2488 12.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.90 2.10 1.60 1.25 1.38 1.60 1.37 -
P/RPS 4.27 4.11 4.62 2.73 3.17 4.16 5.10 -2.91%
P/EPS 44.81 27.96 36.36 42.87 31.72 117.47 70.98 -7.37%
EY 2.23 3.58 2.75 2.33 3.15 0.85 1.41 7.93%
DY 0.00 0.00 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.32 0.91 1.25 0.87 1.05 0.91 2.73%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 12/11/07 22/11/06 22/11/05 23/11/04 20/11/03 27/11/02 -
Price 1.80 1.90 1.40 1.11 1.40 1.55 1.20 -
P/RPS 4.05 3.72 4.04 2.43 3.22 4.03 4.47 -1.62%
P/EPS 42.45 25.30 31.82 38.07 32.18 113.80 62.18 -6.15%
EY 2.36 3.95 3.14 2.63 3.11 0.88 1.61 6.57%
DY 0.00 0.00 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.19 0.80 1.11 0.88 1.02 0.79 4.34%

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