[KKB] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
05-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -8.49%
YoY- 9.22%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 243,090 241,407 131,963 114,926 126,291 94,538 80,216 20.28%
PBT 100,835 76,307 29,358 19,274 17,168 13,942 8,737 50.30%
Tax -24,921 -19,405 -8,201 -5,965 -4,855 -2,799 -1,907 53.44%
NP 75,914 56,902 21,157 13,309 12,313 11,143 6,830 49.36%
-
NP to SH 75,780 54,974 20,166 13,353 12,226 10,549 6,777 49.51%
-
Tax Rate 24.71% 25.43% 27.93% 30.95% 28.28% 20.08% 21.83% -
Total Cost 167,176 184,505 110,806 101,617 113,978 83,395 73,386 14.70%
-
Net Worth 242,495 201,156 80,526 128,668 92,844 48,265 79,206 20.49%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 32,233 24,979 4,023 5,029 9,645 2,413 2,410 54.03%
Div Payout % 42.54% 45.44% 19.95% 37.67% 78.90% 22.88% 35.57% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 242,495 201,156 80,526 128,668 92,844 48,265 79,206 20.49%
NOSH 257,973 257,892 80,526 74,375 61,082 48,265 48,296 32.19%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 31.23% 23.57% 16.03% 11.58% 9.75% 11.79% 8.51% -
ROE 31.25% 27.33% 25.04% 10.38% 13.17% 21.86% 8.56% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 94.23 93.61 163.87 154.52 206.76 195.87 166.09 -9.01%
EPS 29.38 21.32 25.04 17.95 20.02 21.86 14.03 13.10%
DPS 12.50 9.69 5.00 6.76 15.79 5.00 5.00 16.49%
NAPS 0.94 0.78 1.00 1.73 1.52 1.00 1.64 -8.85%
Adjusted Per Share Value based on latest NOSH - 74,375
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 84.19 83.61 45.71 39.80 43.74 32.74 27.78 20.28%
EPS 26.25 19.04 6.98 4.62 4.23 3.65 2.35 49.48%
DPS 11.16 8.65 1.39 1.74 3.34 0.84 0.83 54.17%
NAPS 0.8399 0.6967 0.2789 0.4456 0.3216 0.1672 0.2743 20.49%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.96 1.80 1.70 2.29 1.81 1.38 1.18 -
P/RPS 2.08 1.92 1.04 1.48 0.88 0.70 0.71 19.60%
P/EPS 6.67 8.44 6.79 12.76 9.04 6.31 8.41 -3.78%
EY 14.99 11.84 14.73 7.84 11.06 15.84 11.89 3.93%
DY 6.38 5.38 2.94 2.95 8.72 3.62 4.24 7.04%
P/NAPS 2.09 2.31 1.70 1.32 1.19 1.38 0.72 19.42%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 28/07/11 05/08/10 05/08/09 05/08/08 02/08/07 03/08/06 09/08/05 -
Price 1.99 1.89 2.10 4.20 2.32 1.30 1.33 -
P/RPS 2.11 2.02 1.28 2.72 1.12 0.66 0.80 17.53%
P/EPS 6.77 8.87 8.39 23.39 11.59 5.95 9.48 -5.45%
EY 14.76 11.28 11.93 4.27 8.63 16.81 10.55 5.75%
DY 6.28 5.12 2.38 1.61 6.81 3.85 3.76 8.92%
P/NAPS 2.12 2.42 2.10 2.43 1.53 1.30 0.81 17.38%

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