[KKB] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -9.47%
YoY- -18.17%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 234,667 261,158 145,142 118,859 141,359 89,190 81,261 19.32%
PBT 81,139 92,990 39,321 17,080 20,827 14,694 8,070 46.88%
Tax -20,089 -23,765 -10,608 -4,901 -6,026 -2,843 -1,903 48.08%
NP 61,050 69,225 28,713 12,179 14,801 11,851 6,167 46.50%
-
NP to SH 60,948 67,843 27,242 12,089 14,773 11,264 6,084 46.79%
-
Tax Rate 24.76% 25.56% 26.98% 28.69% 28.93% 19.35% 23.58% -
Total Cost 173,617 191,933 116,429 106,680 126,558 77,339 75,094 14.98%
-
Net Worth 250,318 213,894 161,091 142,059 98,808 48,181 48,190 31.58%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 45,136 24,979 4,023 5,029 4,827 7,231 2,410 62.92%
Div Payout % 74.06% 36.82% 14.77% 41.61% 32.68% 64.20% 39.62% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 250,318 213,894 161,091 142,059 98,808 48,181 48,190 31.58%
NOSH 258,060 257,704 80,545 80,259 62,143 48,181 48,190 32.25%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 26.02% 26.51% 19.78% 10.25% 10.47% 13.29% 7.59% -
ROE 24.35% 31.72% 16.91% 8.51% 14.95% 23.38% 12.62% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 90.93 101.34 180.20 148.09 227.47 185.11 168.62 -9.77%
EPS 23.62 26.33 33.82 15.06 23.77 23.38 12.62 11.00%
DPS 17.50 9.69 5.00 6.27 7.77 15.00 5.00 23.20%
NAPS 0.97 0.83 2.00 1.77 1.59 1.00 1.00 -0.50%
Adjusted Per Share Value based on latest NOSH - 80,259
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 81.28 90.45 50.27 41.17 48.96 30.89 28.14 19.32%
EPS 21.11 23.50 9.44 4.19 5.12 3.90 2.11 46.76%
DPS 15.63 8.65 1.39 1.74 1.67 2.50 0.83 63.07%
NAPS 0.867 0.7408 0.5579 0.492 0.3422 0.1669 0.1669 31.58%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.60 1.88 2.37 1.90 2.10 1.60 1.25 -
P/RPS 1.76 1.86 1.32 1.28 0.92 0.86 0.74 15.52%
P/EPS 6.77 7.14 7.01 12.61 8.83 6.84 9.90 -6.13%
EY 14.76 14.00 14.27 7.93 11.32 14.61 10.10 6.52%
DY 10.94 5.16 2.11 3.30 3.70 9.38 4.00 18.24%
P/NAPS 1.65 2.27 1.19 1.07 1.32 1.60 1.25 4.73%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 11/11/10 17/11/09 18/11/08 12/11/07 22/11/06 22/11/05 -
Price 1.71 1.91 2.91 1.80 1.90 1.40 1.11 -
P/RPS 1.88 1.88 1.61 1.22 0.84 0.76 0.66 19.05%
P/EPS 7.24 7.26 8.60 11.95 7.99 5.99 8.79 -3.18%
EY 13.81 13.78 11.62 8.37 12.51 16.70 11.37 3.29%
DY 10.23 5.07 1.72 3.48 4.09 10.71 4.50 14.66%
P/NAPS 1.76 2.30 1.46 1.02 1.19 1.40 1.11 7.98%

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