[KKB] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 96.37%
YoY- 18.81%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 62,087 30,712 28,164 32,746 22,706 24,927 16,197 25.07%
PBT 17,043 4,541 5,519 5,872 3,954 2,173 2,789 35.17%
Tax -4,692 -1,724 -1,585 -1,683 -71 -208 -629 39.73%
NP 12,351 2,817 3,934 4,189 3,883 1,965 2,160 33.68%
-
NP to SH 11,988 2,796 3,997 4,163 3,504 1,965 2,160 33.02%
-
Tax Rate 27.53% 37.97% 28.72% 28.66% 1.80% 9.57% 22.55% -
Total Cost 49,736 27,895 24,230 28,557 18,823 22,962 14,037 23.44%
-
Net Worth 178,853 144,832 104,372 48,274 87,377 78,575 75,238 15.50%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 12,084 4,023 5,029 2,413 2,413 2,410 2,411 30.78%
Div Payout % 100.81% 143.89% 125.84% 57.98% 68.89% 122.66% 111.64% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 178,853 144,832 104,372 48,274 87,377 78,575 75,238 15.50%
NOSH 80,564 80,462 62,874 48,274 48,274 48,205 48,230 8.91%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 19.89% 9.17% 13.97% 12.79% 17.10% 7.88% 13.34% -
ROE 6.70% 1.93% 3.83% 8.62% 4.01% 2.50% 2.87% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 77.06 38.17 44.79 67.83 47.03 51.71 33.58 14.83%
EPS 14.88 3.47 6.35 6.90 7.26 4.07 4.48 22.12%
DPS 15.00 5.00 8.00 5.00 5.00 5.00 5.00 20.07%
NAPS 2.22 1.80 1.66 1.00 1.81 1.63 1.56 6.05%
Adjusted Per Share Value based on latest NOSH - 48,274
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 21.50 10.64 9.75 11.34 7.86 8.63 5.61 25.07%
EPS 4.15 0.97 1.38 1.44 1.21 0.68 0.75 32.95%
DPS 4.19 1.39 1.74 0.84 0.84 0.83 0.84 30.68%
NAPS 0.6195 0.5016 0.3615 0.1672 0.3026 0.2721 0.2606 15.51%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.01 1.78 2.25 1.45 1.28 1.33 1.50 -
P/RPS 3.91 4.66 5.02 2.14 2.72 2.57 4.47 -2.20%
P/EPS 20.23 51.22 35.39 16.81 17.63 32.63 33.49 -8.05%
EY 4.94 1.95 2.83 5.95 5.67 3.06 2.99 8.72%
DY 4.98 2.81 3.56 3.45 3.91 3.76 3.33 6.93%
P/NAPS 1.36 0.99 1.36 1.45 0.71 0.82 0.96 5.97%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 24/02/09 26/02/08 26/02/07 23/02/06 24/02/05 17/02/04 -
Price 3.65 1.69 2.00 1.65 1.37 1.34 1.68 -
P/RPS 4.74 4.43 4.46 2.43 2.91 2.59 5.00 -0.88%
P/EPS 24.53 48.63 31.46 19.13 18.87 32.87 37.51 -6.82%
EY 4.08 2.06 3.18 5.23 5.30 3.04 2.67 7.31%
DY 4.11 2.96 4.00 3.03 3.65 3.73 2.98 5.49%
P/NAPS 1.64 0.94 1.20 1.65 0.76 0.82 1.08 7.20%

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