[KKB] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -6.23%
YoY- 103.18%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 94,538 80,216 64,539 56,412 44,535 53,885 70,110 5.10%
PBT 13,942 8,737 6,888 4,419 1,593 5,579 14,102 -0.18%
Tax -2,799 -1,907 -1,598 -1,227 -22 -1,631 -3,091 -1.63%
NP 11,143 6,830 5,290 3,192 1,571 3,948 11,011 0.19%
-
NP to SH 10,549 6,777 5,290 3,192 1,571 3,948 11,011 -0.71%
-
Tax Rate 20.08% 21.83% 23.20% 27.77% 1.38% 29.23% 21.92% -
Total Cost 83,395 73,386 59,249 53,220 42,964 49,937 59,099 5.90%
-
Net Worth 48,265 79,206 74,711 70,312 70,971 68,261 45,712 0.90%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 2,413 2,410 2,411 2,375 1,862 626 601 26.05%
Div Payout % 22.88% 35.57% 45.59% 74.42% 118.53% 15.86% 5.46% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 48,265 79,206 74,711 70,312 70,971 68,261 45,712 0.90%
NOSH 48,265 48,296 48,200 46,875 47,631 44,615 15,237 21.17%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.79% 8.51% 8.20% 5.66% 3.53% 7.33% 15.71% -
ROE 21.86% 8.56% 7.08% 4.54% 2.21% 5.78% 24.09% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 195.87 166.09 133.90 120.35 93.50 120.78 460.12 -13.26%
EPS 21.86 14.03 10.97 6.81 3.30 8.85 72.26 -18.05%
DPS 5.00 5.00 5.00 5.00 3.91 1.40 3.95 4.00%
NAPS 1.00 1.64 1.55 1.50 1.49 1.53 3.00 -16.72%
Adjusted Per Share Value based on latest NOSH - 46,875
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 32.74 27.78 22.35 19.54 15.42 18.66 24.28 5.10%
EPS 3.65 2.35 1.83 1.11 0.54 1.37 3.81 -0.71%
DPS 0.84 0.83 0.84 0.82 0.64 0.22 0.21 25.97%
NAPS 0.1672 0.2743 0.2588 0.2435 0.2458 0.2364 0.1583 0.91%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.38 1.18 1.40 1.37 1.45 1.31 2.12 -
P/RPS 0.70 0.71 1.05 1.14 1.55 1.08 0.46 7.24%
P/EPS 6.31 8.41 12.76 20.12 43.96 14.80 2.93 13.63%
EY 15.84 11.89 7.84 4.97 2.27 6.75 34.09 -11.98%
DY 3.62 4.24 3.57 3.65 2.70 1.07 1.86 11.73%
P/NAPS 1.38 0.72 0.90 0.91 0.97 0.86 0.71 11.70%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 03/08/06 09/08/05 10/08/04 27/08/03 27/08/02 - 28/08/00 -
Price 1.30 1.33 1.42 1.57 1.42 0.00 2.00 -
P/RPS 0.66 0.80 1.06 1.30 1.52 0.00 0.43 7.39%
P/EPS 5.95 9.48 12.94 23.06 43.05 0.00 2.77 13.58%
EY 16.81 10.55 7.73 4.34 2.32 0.00 36.13 -11.96%
DY 3.85 3.76 3.52 3.18 2.75 0.00 1.97 11.80%
P/NAPS 1.30 0.81 0.92 1.05 0.95 0.00 0.67 11.67%

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