[KKB] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 25.3%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 121,407 136,777 99,230 79,040 75,820 61,344 52,401 15.01%
PBT 16,102 20,474 16,612 9,851 8,192 4,471 4,230 24.93%
Tax -5,040 -5,928 -4,455 -1,766 -1,653 -1,186 -268 63.00%
NP 11,062 14,546 12,157 8,085 6,539 3,285 3,962 18.64%
-
NP to SH 10,888 14,607 11,923 7,623 6,539 3,285 3,962 18.33%
-
Tax Rate 31.30% 28.95% 26.82% 17.93% 20.18% 26.53% 6.34% -
Total Cost 110,345 122,231 87,073 70,955 69,281 58,059 48,439 14.69%
-
Net Worth 144,832 104,372 48,274 87,377 78,575 75,238 47,507 20.39%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 4,023 7,444 7,231 2,413 2,410 2,411 2,375 9.17%
Div Payout % 36.95% 50.96% 60.66% 31.66% 36.86% 73.41% 59.95% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 144,832 104,372 48,274 87,377 78,575 75,238 47,507 20.39%
NOSH 80,462 62,874 48,274 48,274 48,205 48,230 47,507 9.17%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.11% 10.63% 12.25% 10.23% 8.62% 5.36% 7.56% -
ROE 7.52% 14.00% 24.70% 8.72% 8.32% 4.37% 8.34% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 150.89 217.54 205.55 163.73 157.28 127.19 110.30 5.35%
EPS 13.53 23.23 24.70 15.79 13.56 6.81 8.34 8.39%
DPS 5.00 11.84 15.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.80 1.66 1.00 1.81 1.63 1.56 1.00 10.28%
Adjusted Per Share Value based on latest NOSH - 48,274
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 42.05 47.37 34.37 27.38 26.26 21.25 18.15 15.01%
EPS 3.77 5.06 4.13 2.64 2.26 1.14 1.37 18.35%
DPS 1.39 2.58 2.50 0.84 0.83 0.84 0.82 9.18%
NAPS 0.5016 0.3615 0.1672 0.3026 0.2721 0.2606 0.1645 20.39%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.78 2.25 1.45 1.28 1.33 1.50 1.16 -
P/RPS 1.18 1.03 0.71 0.78 0.85 1.18 1.05 1.96%
P/EPS 13.15 9.68 5.87 8.11 9.80 22.02 13.91 -0.93%
EY 7.60 10.33 17.03 12.34 10.20 4.54 7.19 0.92%
DY 2.81 5.26 10.34 3.91 3.76 3.33 4.31 -6.87%
P/NAPS 0.99 1.36 1.45 0.71 0.82 0.96 1.16 -2.60%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 26/02/08 26/02/07 23/02/06 24/02/05 17/02/04 27/02/03 -
Price 1.69 2.00 1.65 1.37 1.34 1.68 1.13 -
P/RPS 1.12 0.92 0.80 0.84 0.85 1.32 1.02 1.56%
P/EPS 12.49 8.61 6.68 8.68 9.88 24.67 13.55 -1.34%
EY 8.01 11.62 14.97 11.53 10.12 4.05 7.38 1.37%
DY 2.96 5.92 9.09 3.65 3.73 2.98 4.42 -6.45%
P/NAPS 0.94 1.20 1.65 0.76 0.82 1.08 1.13 -3.01%

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