[KKB] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 230.28%
YoY- 19.8%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 32,746 22,706 24,927 16,197 16,947 11,056 16,362 12.25%
PBT 5,872 3,954 2,173 2,789 2,187 166 2,433 15.80%
Tax -1,683 -71 -208 -629 -384 -31 -699 15.76%
NP 4,189 3,883 1,965 2,160 1,803 135 1,734 15.82%
-
NP to SH 4,163 3,504 1,965 2,160 1,803 135 1,734 15.70%
-
Tax Rate 28.66% 1.80% 9.57% 22.55% 17.56% 18.67% 28.73% -
Total Cost 28,557 18,823 22,962 14,037 15,144 10,921 14,628 11.78%
-
Net Worth 48,274 87,377 78,575 75,238 47,507 68,896 62,943 -4.32%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,413 2,413 2,410 2,411 2,375 1,862 626 25.20%
Div Payout % 57.98% 68.89% 122.66% 111.64% 131.75% 1,379.31% 36.12% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 48,274 87,377 78,575 75,238 47,507 68,896 62,943 -4.32%
NOSH 48,274 48,274 48,205 48,230 47,507 46,551 15,657 20.63%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.79% 17.10% 7.88% 13.34% 10.64% 1.22% 10.60% -
ROE 8.62% 4.01% 2.50% 2.87% 3.80% 0.20% 2.75% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 67.83 47.03 51.71 33.58 35.67 23.75 104.50 -6.94%
EPS 6.90 7.26 4.07 4.48 3.80 0.29 4.29 8.23%
DPS 5.00 5.00 5.00 5.00 5.00 4.00 4.00 3.78%
NAPS 1.00 1.81 1.63 1.56 1.00 1.48 4.02 -20.68%
Adjusted Per Share Value based on latest NOSH - 48,230
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.34 7.86 8.63 5.61 5.87 3.83 5.67 12.24%
EPS 1.44 1.21 0.68 0.75 0.62 0.05 0.60 15.70%
DPS 0.84 0.84 0.83 0.84 0.82 0.64 0.22 25.00%
NAPS 0.1672 0.3026 0.2721 0.2606 0.1645 0.2386 0.218 -4.32%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.45 1.28 1.33 1.50 1.16 1.48 1.43 -
P/RPS 2.14 2.72 2.57 4.47 3.25 6.23 1.37 7.71%
P/EPS 16.81 17.63 32.63 33.49 30.57 510.34 12.91 4.49%
EY 5.95 5.67 3.06 2.99 3.27 0.20 7.74 -4.28%
DY 3.45 3.91 3.76 3.33 4.31 2.70 2.80 3.53%
P/NAPS 1.45 0.71 0.82 0.96 1.16 1.00 0.36 26.12%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 24/02/05 17/02/04 27/02/03 26/02/02 26/02/01 -
Price 1.65 1.37 1.34 1.68 1.13 1.52 1.52 -
P/RPS 2.43 2.91 2.59 5.00 3.17 6.40 1.45 8.98%
P/EPS 19.13 18.87 32.87 37.51 29.77 524.14 13.73 5.68%
EY 5.23 5.30 3.04 2.67 3.36 0.19 7.29 -5.38%
DY 3.03 3.65 3.73 2.98 4.42 2.63 2.63 2.38%
P/NAPS 1.65 0.76 0.82 1.08 1.13 1.03 0.38 27.71%

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