[KKB] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -14.36%
YoY- -3.99%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 69,566 62,087 30,712 28,164 32,746 22,706 24,927 18.64%
PBT 28,407 17,043 4,541 5,519 5,872 3,954 2,173 53.45%
Tax -7,280 -4,692 -1,724 -1,585 -1,683 -71 -208 80.81%
NP 21,127 12,351 2,817 3,934 4,189 3,883 1,965 48.53%
-
NP to SH 21,042 11,988 2,796 3,997 4,163 3,504 1,965 48.43%
-
Tax Rate 25.63% 27.53% 37.97% 28.72% 28.66% 1.80% 9.57% -
Total Cost 48,439 49,736 27,895 24,230 28,557 18,823 22,962 13.24%
-
Net Worth 234,659 178,853 144,832 104,372 48,274 87,377 78,575 19.99%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 32,233 12,084 4,023 5,029 2,413 2,413 2,410 54.03%
Div Payout % 153.19% 100.81% 143.89% 125.84% 57.98% 68.89% 122.66% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 234,659 178,853 144,832 104,372 48,274 87,377 78,575 19.99%
NOSH 257,867 80,564 80,462 62,874 48,274 48,274 48,205 32.22%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 30.37% 19.89% 9.17% 13.97% 12.79% 17.10% 7.88% -
ROE 8.97% 6.70% 1.93% 3.83% 8.62% 4.01% 2.50% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 26.98 77.06 38.17 44.79 67.83 47.03 51.71 -10.27%
EPS 8.16 14.88 3.47 6.35 6.90 7.26 4.07 12.28%
DPS 12.50 15.00 5.00 8.00 5.00 5.00 5.00 16.49%
NAPS 0.91 2.22 1.80 1.66 1.00 1.81 1.63 -9.25%
Adjusted Per Share Value based on latest NOSH - 62,874
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 24.09 21.50 10.64 9.75 11.34 7.86 8.63 18.65%
EPS 7.29 4.15 0.97 1.38 1.44 1.21 0.68 48.46%
DPS 11.16 4.19 1.39 1.74 0.84 0.84 0.83 54.17%
NAPS 0.8127 0.6195 0.5016 0.3615 0.1672 0.3026 0.2721 19.99%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.90 3.01 1.78 2.25 1.45 1.28 1.33 -
P/RPS 7.04 3.91 4.66 5.02 2.14 2.72 2.57 18.27%
P/EPS 23.28 20.23 51.22 35.39 16.81 17.63 32.63 -5.46%
EY 4.29 4.94 1.95 2.83 5.95 5.67 3.06 5.79%
DY 6.58 4.98 2.81 3.56 3.45 3.91 3.76 9.77%
P/NAPS 2.09 1.36 0.99 1.36 1.45 0.71 0.82 16.86%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 23/02/10 24/02/09 26/02/08 26/02/07 23/02/06 24/02/05 -
Price 2.05 3.65 1.69 2.00 1.65 1.37 1.34 -
P/RPS 7.60 4.74 4.43 4.46 2.43 2.91 2.59 19.64%
P/EPS 25.12 24.53 48.63 31.46 19.13 18.87 32.87 -4.38%
EY 3.98 4.08 2.06 3.18 5.23 5.30 3.04 4.59%
DY 6.10 4.11 2.96 4.00 3.03 3.65 3.73 8.53%
P/NAPS 2.25 1.64 0.94 1.20 1.65 0.76 0.82 18.31%

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