[KKB] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.78%
YoY- 85.14%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 145,142 118,859 141,359 89,190 81,261 67,090 62,094 15.18%
PBT 39,321 17,080 20,827 14,694 8,070 8,808 3,869 47.12%
Tax -10,608 -4,901 -6,026 -2,843 -1,903 -2,074 -941 49.68%
NP 28,713 12,179 14,801 11,851 6,167 6,734 2,928 46.25%
-
NP to SH 27,242 12,089 14,773 11,264 6,084 6,734 2,928 44.97%
-
Tax Rate 26.98% 28.69% 28.93% 19.35% 23.58% 23.55% 24.32% -
Total Cost 116,429 106,680 126,558 77,339 75,094 60,356 59,166 11.93%
-
Net Worth 161,091 142,059 98,808 48,181 48,190 76,685 72,982 14.09%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,023 5,029 4,827 7,231 2,410 2,411 2,375 9.17%
Div Payout % 14.77% 41.61% 32.68% 64.20% 39.62% 35.81% 81.13% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 161,091 142,059 98,808 48,181 48,190 76,685 72,982 14.09%
NOSH 80,545 80,259 62,143 48,181 48,190 48,229 48,014 8.99%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 19.78% 10.25% 10.47% 13.29% 7.59% 10.04% 4.72% -
ROE 16.91% 8.51% 14.95% 23.38% 12.62% 8.78% 4.01% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 180.20 148.09 227.47 185.11 168.62 139.10 129.32 5.68%
EPS 33.82 15.06 23.77 23.38 12.62 13.96 6.10 33.00%
DPS 5.00 6.27 7.77 15.00 5.00 5.00 4.95 0.16%
NAPS 2.00 1.77 1.59 1.00 1.00 1.59 1.52 4.67%
Adjusted Per Share Value based on latest NOSH - 48,181
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 50.27 41.17 48.96 30.89 28.14 23.24 21.51 15.18%
EPS 9.44 4.19 5.12 3.90 2.11 2.33 1.01 45.08%
DPS 1.39 1.74 1.67 2.50 0.83 0.84 0.82 9.18%
NAPS 0.5579 0.492 0.3422 0.1669 0.1669 0.2656 0.2528 14.08%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.37 1.90 2.10 1.60 1.25 1.38 1.60 -
P/RPS 1.32 1.28 0.92 0.86 0.74 0.99 1.24 1.04%
P/EPS 7.01 12.61 8.83 6.84 9.90 9.88 26.24 -19.73%
EY 14.27 7.93 11.32 14.61 10.10 10.12 3.81 24.59%
DY 2.11 3.30 3.70 9.38 4.00 3.62 3.09 -6.15%
P/NAPS 1.19 1.07 1.32 1.60 1.25 0.87 1.05 2.10%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 18/11/08 12/11/07 22/11/06 22/11/05 23/11/04 20/11/03 -
Price 2.91 1.80 1.90 1.40 1.11 1.40 1.55 -
P/RPS 1.61 1.22 0.84 0.76 0.66 1.01 1.20 5.01%
P/EPS 8.60 11.95 7.99 5.99 8.79 10.03 25.42 -16.51%
EY 11.62 8.37 12.51 16.70 11.37 9.97 3.93 19.78%
DY 1.72 3.48 4.09 10.71 4.50 3.57 3.19 -9.77%
P/NAPS 1.46 1.02 1.19 1.40 1.11 0.88 1.02 6.15%

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