[KKB] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 35.09%
YoY- 125.35%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 197,625 234,667 261,158 145,142 118,859 141,359 89,190 14.16%
PBT 28,429 81,139 92,990 39,321 17,080 20,827 14,694 11.61%
Tax -7,150 -20,089 -23,765 -10,608 -4,901 -6,026 -2,843 16.59%
NP 21,279 61,050 69,225 28,713 12,179 14,801 11,851 10.23%
-
NP to SH 19,877 60,948 67,843 27,242 12,089 14,773 11,264 9.91%
-
Tax Rate 25.15% 24.76% 25.56% 26.98% 28.69% 28.93% 19.35% -
Total Cost 176,346 173,617 191,933 116,429 106,680 126,558 77,339 14.71%
-
Net Worth 253,070 250,318 213,894 161,091 142,059 98,808 48,181 31.81%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 12,886 45,136 24,979 4,023 5,029 4,827 7,231 10.09%
Div Payout % 64.83% 74.06% 36.82% 14.77% 41.61% 32.68% 64.20% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 253,070 250,318 213,894 161,091 142,059 98,808 48,181 31.81%
NOSH 258,235 258,060 257,704 80,545 80,259 62,143 48,181 32.25%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.77% 26.02% 26.51% 19.78% 10.25% 10.47% 13.29% -
ROE 7.85% 24.35% 31.72% 16.91% 8.51% 14.95% 23.38% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 76.53 90.93 101.34 180.20 148.09 227.47 185.11 -13.67%
EPS 7.70 23.62 26.33 33.82 15.06 23.77 23.38 -16.88%
DPS 5.00 17.50 9.69 5.00 6.27 7.77 15.00 -16.71%
NAPS 0.98 0.97 0.83 2.00 1.77 1.59 1.00 -0.33%
Adjusted Per Share Value based on latest NOSH - 80,545
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 68.45 81.28 90.45 50.27 41.17 48.96 30.89 14.16%
EPS 6.88 21.11 23.50 9.44 4.19 5.12 3.90 9.91%
DPS 4.46 15.63 8.65 1.39 1.74 1.67 2.50 10.11%
NAPS 0.8765 0.867 0.7408 0.5579 0.492 0.3422 0.1669 31.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.48 1.60 1.88 2.37 1.90 2.10 1.60 -
P/RPS 1.93 1.76 1.86 1.32 1.28 0.92 0.86 14.40%
P/EPS 19.23 6.77 7.14 7.01 12.61 8.83 6.84 18.78%
EY 5.20 14.76 14.00 14.27 7.93 11.32 14.61 -15.80%
DY 3.38 10.94 5.16 2.11 3.30 3.70 9.38 -15.63%
P/NAPS 1.51 1.65 2.27 1.19 1.07 1.32 1.60 -0.95%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/11/12 24/11/11 11/11/10 17/11/09 18/11/08 12/11/07 22/11/06 -
Price 1.47 1.71 1.91 2.91 1.80 1.90 1.40 -
P/RPS 1.92 1.88 1.88 1.61 1.22 0.84 0.76 16.68%
P/EPS 19.10 7.24 7.26 8.60 11.95 7.99 5.99 21.29%
EY 5.24 13.81 13.78 11.62 8.37 12.51 16.70 -17.55%
DY 3.40 10.23 5.07 1.72 3.48 4.09 10.71 -17.39%
P/NAPS 1.50 1.76 2.30 1.46 1.02 1.19 1.40 1.15%

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