[KKB] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2.9%
YoY- 99.06%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 136,777 99,230 79,040 75,820 61,344 52,401 46,746 19.58%
PBT 20,474 16,612 9,851 8,192 4,471 4,230 2,423 42.69%
Tax -5,928 -4,455 -1,766 -1,653 -1,186 -268 -1,063 33.14%
NP 14,546 12,157 8,085 6,539 3,285 3,962 1,360 48.40%
-
NP to SH 14,607 11,923 7,623 6,539 3,285 3,962 1,360 48.51%
-
Tax Rate 28.95% 26.82% 17.93% 20.18% 26.53% 6.34% 43.87% -
Total Cost 122,231 87,073 70,955 69,281 58,059 48,439 45,386 17.94%
-
Net Worth 104,372 48,274 87,377 78,575 75,238 47,507 46,551 14.39%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 7,444 7,231 2,413 2,410 2,411 2,375 1,862 25.96%
Div Payout % 50.96% 60.66% 31.66% 36.86% 73.41% 59.95% 136.92% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 104,372 48,274 87,377 78,575 75,238 47,507 46,551 14.39%
NOSH 62,874 48,274 48,274 48,205 48,230 47,507 46,551 5.13%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 10.63% 12.25% 10.23% 8.62% 5.36% 7.56% 2.91% -
ROE 14.00% 24.70% 8.72% 8.32% 4.37% 8.34% 2.92% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 217.54 205.55 163.73 157.28 127.19 110.30 100.42 13.74%
EPS 23.23 24.70 15.79 13.56 6.81 8.34 2.92 41.26%
DPS 11.84 15.00 5.00 5.00 5.00 5.00 4.00 19.81%
NAPS 1.66 1.00 1.81 1.63 1.56 1.00 1.00 8.80%
Adjusted Per Share Value based on latest NOSH - 48,205
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 47.37 34.37 27.38 26.26 21.25 18.15 16.19 19.58%
EPS 5.06 4.13 2.64 2.26 1.14 1.37 0.47 48.56%
DPS 2.58 2.50 0.84 0.83 0.84 0.82 0.64 26.14%
NAPS 0.3615 0.1672 0.3026 0.2721 0.2606 0.1645 0.1612 14.40%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.25 1.45 1.28 1.33 1.50 1.16 1.48 -
P/RPS 1.03 0.71 0.78 0.85 1.18 1.05 1.47 -5.75%
P/EPS 9.68 5.87 8.11 9.80 22.02 13.91 50.66 -24.09%
EY 10.33 17.03 12.34 10.20 4.54 7.19 1.97 31.79%
DY 5.26 10.34 3.91 3.76 3.33 4.31 2.70 11.75%
P/NAPS 1.36 1.45 0.71 0.82 0.96 1.16 1.48 -1.39%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 26/02/07 23/02/06 24/02/05 17/02/04 27/02/03 26/02/02 -
Price 2.00 1.65 1.37 1.34 1.68 1.13 1.52 -
P/RPS 0.92 0.80 0.84 0.85 1.32 1.02 1.51 -7.92%
P/EPS 8.61 6.68 8.68 9.88 24.67 13.55 52.03 -25.89%
EY 11.62 14.97 11.53 10.12 4.05 7.38 1.92 34.97%
DY 5.92 9.09 3.65 3.73 2.98 4.42 2.63 14.47%
P/NAPS 1.20 1.65 0.76 0.82 1.08 1.13 1.52 -3.86%

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