[KKB] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
10-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 30.75%
YoY- 65.73%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 126,291 94,538 80,216 64,539 56,412 44,535 53,885 15.24%
PBT 17,168 13,942 8,737 6,888 4,419 1,593 5,579 20.59%
Tax -4,855 -2,799 -1,907 -1,598 -1,227 -22 -1,631 19.92%
NP 12,313 11,143 6,830 5,290 3,192 1,571 3,948 20.86%
-
NP to SH 12,226 10,549 6,777 5,290 3,192 1,571 3,948 20.72%
-
Tax Rate 28.28% 20.08% 21.83% 23.20% 27.77% 1.38% 29.23% -
Total Cost 113,978 83,395 73,386 59,249 53,220 42,964 49,937 14.73%
-
Net Worth 92,844 48,265 79,206 74,711 70,312 70,971 68,261 5.25%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 9,645 2,413 2,410 2,411 2,375 1,862 626 57.71%
Div Payout % 78.90% 22.88% 35.57% 45.59% 74.42% 118.53% 15.86% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 92,844 48,265 79,206 74,711 70,312 70,971 68,261 5.25%
NOSH 61,082 48,265 48,296 48,200 46,875 47,631 44,615 5.37%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.75% 11.79% 8.51% 8.20% 5.66% 3.53% 7.33% -
ROE 13.17% 21.86% 8.56% 7.08% 4.54% 2.21% 5.78% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 206.76 195.87 166.09 133.90 120.35 93.50 120.78 9.36%
EPS 20.02 21.86 14.03 10.97 6.81 3.30 8.85 14.56%
DPS 15.79 5.00 5.00 5.00 5.00 3.91 1.40 49.72%
NAPS 1.52 1.00 1.64 1.55 1.50 1.49 1.53 -0.10%
Adjusted Per Share Value based on latest NOSH - 48,200
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 43.74 32.74 27.78 22.35 19.54 15.42 18.66 15.24%
EPS 4.23 3.65 2.35 1.83 1.11 0.54 1.37 20.66%
DPS 3.34 0.84 0.83 0.84 0.82 0.64 0.22 57.32%
NAPS 0.3216 0.1672 0.2743 0.2588 0.2435 0.2458 0.2364 5.26%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.81 1.38 1.18 1.40 1.37 1.45 1.31 -
P/RPS 0.88 0.70 0.71 1.05 1.14 1.55 1.08 -3.35%
P/EPS 9.04 6.31 8.41 12.76 20.12 43.96 14.80 -7.88%
EY 11.06 15.84 11.89 7.84 4.97 2.27 6.75 8.57%
DY 8.72 3.62 4.24 3.57 3.65 2.70 1.07 41.83%
P/NAPS 1.19 1.38 0.72 0.90 0.91 0.97 0.86 5.55%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 02/08/07 03/08/06 09/08/05 10/08/04 27/08/03 27/08/02 - -
Price 2.32 1.30 1.33 1.42 1.57 1.42 0.00 -
P/RPS 1.12 0.66 0.80 1.06 1.30 1.52 0.00 -
P/EPS 11.59 5.95 9.48 12.94 23.06 43.05 0.00 -
EY 8.63 16.81 10.55 7.73 4.34 2.32 0.00 -
DY 6.81 3.85 3.76 3.52 3.18 2.75 0.00 -
P/NAPS 1.53 1.30 0.81 0.92 1.05 0.95 0.00 -

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