[KKB] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 43.73%
YoY- -24.61%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 81,261 67,090 62,094 46,510 52,052 68,951 3.33%
PBT 8,070 8,808 3,869 2,729 4,170 14,244 -10.73%
Tax -1,903 -2,074 -941 -471 -1,175 -2,049 -1.46%
NP 6,167 6,734 2,928 2,258 2,995 12,195 -12.74%
-
NP to SH 6,084 6,734 2,928 2,258 2,995 12,195 -12.97%
-
Tax Rate 23.58% 23.55% 24.32% 17.26% 28.18% 14.39% -
Total Cost 75,094 60,356 59,166 44,252 49,057 56,756 5.75%
-
Net Worth 48,190 76,685 72,982 71,822 71,346 0 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 2,410 2,411 2,375 1,862 626 601 31.99%
Div Payout % 39.62% 35.81% 81.13% 82.47% 20.91% 4.93% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 48,190 76,685 72,982 71,822 71,346 0 -
NOSH 48,190 48,229 48,014 47,564 46,938 40,135 3.72%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.59% 10.04% 4.72% 4.85% 5.75% 17.69% -
ROE 12.62% 8.78% 4.01% 3.14% 4.20% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 168.62 139.10 129.32 97.78 110.89 171.80 -0.37%
EPS 12.62 13.96 6.10 4.75 6.38 30.38 -16.10%
DPS 5.00 5.00 4.95 3.91 1.33 1.50 27.20%
NAPS 1.00 1.59 1.52 1.51 1.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 47,564
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 28.14 23.24 21.51 16.11 18.03 23.88 3.33%
EPS 2.11 2.33 1.01 0.78 1.04 4.22 -12.93%
DPS 0.83 0.84 0.82 0.64 0.22 0.21 31.61%
NAPS 0.1669 0.2656 0.2528 0.2488 0.2471 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.25 1.38 1.60 1.37 1.38 1.96 -
P/RPS 0.74 0.99 1.24 1.40 1.24 1.14 -8.27%
P/EPS 9.90 9.88 26.24 28.86 21.63 6.45 8.94%
EY 10.10 10.12 3.81 3.47 4.62 15.50 -8.20%
DY 4.00 3.62 3.09 2.86 0.97 0.76 39.37%
P/NAPS 1.25 0.87 1.05 0.91 0.91 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/05 23/11/04 20/11/03 27/11/02 26/11/01 - -
Price 1.11 1.40 1.55 1.20 1.61 0.00 -
P/RPS 0.66 1.01 1.20 1.23 1.45 0.00 -
P/EPS 8.79 10.03 25.42 25.28 25.23 0.00 -
EY 11.37 9.97 3.93 3.96 3.96 0.00 -
DY 4.50 3.57 3.19 3.26 0.83 0.00 -
P/NAPS 1.11 0.88 1.02 0.79 1.06 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