[KKB] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -1.12%
YoY- 22.51%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 268,637 176,517 121,407 136,777 99,230 79,040 75,820 23.45%
PBT 104,354 51,823 16,102 20,474 16,612 9,851 8,192 52.79%
Tax -26,353 -13,576 -5,040 -5,928 -4,455 -1,766 -1,653 58.61%
NP 78,001 38,247 11,062 14,546 12,157 8,085 6,539 51.12%
-
NP to SH 76,897 36,434 10,888 14,607 11,923 7,623 6,539 50.77%
-
Tax Rate 25.25% 26.20% 31.30% 28.95% 26.82% 17.93% 20.18% -
Total Cost 190,636 138,270 110,345 122,231 87,073 70,955 69,281 18.36%
-
Net Worth 234,659 161,129 144,832 104,372 48,274 87,377 78,575 19.99%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 45,128 12,084 4,023 7,444 7,231 2,413 2,410 62.92%
Div Payout % 58.69% 33.17% 36.95% 50.96% 60.66% 31.66% 36.86% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 234,659 161,129 144,832 104,372 48,274 87,377 78,575 19.99%
NOSH 257,867 80,564 80,462 62,874 48,274 48,274 48,205 32.22%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 29.04% 21.67% 9.11% 10.63% 12.25% 10.23% 8.62% -
ROE 32.77% 22.61% 7.52% 14.00% 24.70% 8.72% 8.32% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 104.18 219.10 150.89 217.54 205.55 163.73 157.28 -6.63%
EPS 29.82 45.22 13.53 23.23 24.70 15.79 13.56 14.02%
DPS 17.50 15.00 5.00 11.84 15.00 5.00 5.00 23.20%
NAPS 0.91 2.00 1.80 1.66 1.00 1.81 1.63 -9.25%
Adjusted Per Share Value based on latest NOSH - 62,874
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 93.04 61.14 42.05 47.37 34.37 27.38 26.26 23.45%
EPS 26.63 12.62 3.77 5.06 4.13 2.64 2.26 50.82%
DPS 15.63 4.19 1.39 2.58 2.50 0.84 0.83 63.07%
NAPS 0.8127 0.5581 0.5016 0.3615 0.1672 0.3026 0.2721 19.99%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.90 3.01 1.78 2.25 1.45 1.28 1.33 -
P/RPS 1.82 1.37 1.18 1.03 0.71 0.78 0.85 13.52%
P/EPS 6.37 6.66 13.15 9.68 5.87 8.11 9.80 -6.92%
EY 15.69 15.02 7.60 10.33 17.03 12.34 10.20 7.43%
DY 9.21 4.98 2.81 5.26 10.34 3.91 3.76 16.09%
P/NAPS 2.09 1.51 0.99 1.36 1.45 0.71 0.82 16.86%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 23/02/10 24/02/09 26/02/08 26/02/07 23/02/06 24/02/05 -
Price 2.05 3.65 1.69 2.00 1.65 1.37 1.34 -
P/RPS 1.97 1.67 1.12 0.92 0.80 0.84 0.85 15.03%
P/EPS 6.87 8.07 12.49 8.61 6.68 8.68 9.88 -5.87%
EY 14.55 12.39 8.01 11.62 14.97 11.53 10.12 6.23%
DY 8.54 4.11 2.96 5.92 9.09 3.65 3.73 14.79%
P/NAPS 2.25 1.83 0.94 1.20 1.65 0.76 0.82 18.31%

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