[KKB] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 96.41%
YoY- 1235.56%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 22,706 24,927 16,197 16,947 11,056 16,362 29,348 0.27%
PBT 3,954 2,173 2,789 2,187 166 2,433 7,233 0.64%
Tax -71 -208 -629 -384 -31 -699 11 -
NP 3,883 1,965 2,160 1,803 135 1,734 7,244 0.66%
-
NP to SH 3,504 1,965 2,160 1,803 135 1,734 7,244 0.77%
-
Tax Rate 1.80% 9.57% 22.55% 17.56% 18.67% 28.73% -0.15% -
Total Cost 18,823 22,962 14,037 15,144 10,921 14,628 22,104 0.17%
-
Net Worth 87,377 78,575 75,238 47,507 68,896 62,943 55,168 -0.48%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 2,413 2,410 2,411 2,375 1,862 626 601 -1.46%
Div Payout % 68.89% 122.66% 111.64% 131.75% 1,379.31% 36.12% 8.30% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 87,377 78,575 75,238 47,507 68,896 62,943 55,168 -0.48%
NOSH 48,274 48,205 48,230 47,507 46,551 15,657 15,032 -1.23%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 17.10% 7.88% 13.34% 10.64% 1.22% 10.60% 24.68% -
ROE 4.01% 2.50% 2.87% 3.80% 0.20% 2.75% 13.13% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 47.03 51.71 33.58 35.67 23.75 104.50 195.23 1.52%
EPS 7.26 4.07 4.48 3.80 0.29 4.29 48.19 2.03%
DPS 5.00 5.00 5.00 5.00 4.00 4.00 4.00 -0.23%
NAPS 1.81 1.63 1.56 1.00 1.48 4.02 3.67 0.75%
Adjusted Per Share Value based on latest NOSH - 47,507
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 7.86 8.63 5.61 5.87 3.83 5.67 10.16 0.27%
EPS 1.21 0.68 0.75 0.62 0.05 0.60 2.51 0.77%
DPS 0.84 0.83 0.84 0.82 0.64 0.22 0.21 -1.46%
NAPS 0.3026 0.2721 0.2606 0.1645 0.2386 0.218 0.1911 -0.48%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.28 1.33 1.50 1.16 1.48 1.43 0.00 -
P/RPS 2.72 2.57 4.47 3.25 6.23 1.37 0.00 -100.00%
P/EPS 17.63 32.63 33.49 30.57 510.34 12.91 0.00 -100.00%
EY 5.67 3.06 2.99 3.27 0.20 7.74 0.00 -100.00%
DY 3.91 3.76 3.33 4.31 2.70 2.80 0.00 -100.00%
P/NAPS 0.71 0.82 0.96 1.16 1.00 0.36 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 24/02/05 17/02/04 27/02/03 26/02/02 26/02/01 25/02/00 -
Price 1.37 1.34 1.68 1.13 1.52 1.52 2.36 -
P/RPS 2.91 2.59 5.00 3.17 6.40 1.45 1.21 -0.92%
P/EPS 18.87 32.87 37.51 29.77 524.14 13.73 4.90 -1.42%
EY 5.30 3.04 2.67 3.36 0.19 7.29 20.42 1.44%
DY 3.65 3.73 2.98 4.42 2.63 2.63 1.69 -0.81%
P/NAPS 0.76 0.82 1.08 1.13 1.03 0.38 0.64 -0.18%

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