[KKB] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
11-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 23.17%
YoY- 18.86%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 116,593 83,382 77,866 62,490 54,354 45,671 55,679 13.10%
PBT 17,426 11,190 8,178 5,356 4,596 1,534 9,401 10.82%
Tax -4,826 -2,046 -1,765 -1,310 -1,192 -93 -2,636 10.59%
NP 12,600 9,144 6,413 4,046 3,404 1,441 6,765 10.91%
-
NP to SH 12,400 8,633 6,413 4,046 3,404 1,441 6,765 10.62%
-
Tax Rate 27.69% 18.28% 21.58% 24.46% 25.94% 6.06% 28.04% -
Total Cost 103,993 74,238 71,453 58,444 50,950 44,230 48,914 13.38%
-
Net Worth 48,280 85,982 79,666 75,836 73,169 70,334 62,711 -4.26%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 9,645 2,413 2,410 2,411 2,375 1,862 626 57.71%
Div Payout % 77.79% 27.96% 37.58% 59.60% 69.78% 129.22% 9.26% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 48,280 85,982 79,666 75,836 73,169 70,334 62,711 -4.26%
NOSH 48,280 48,304 48,282 48,303 47,205 47,204 15,677 20.60%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.81% 10.97% 8.24% 6.47% 6.26% 3.16% 12.15% -
ROE 25.68% 10.04% 8.05% 5.34% 4.65% 2.05% 10.79% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 241.49 172.62 161.27 129.37 115.14 96.75 355.15 -6.22%
EPS 25.68 17.87 13.28 8.38 7.21 3.05 43.15 -8.28%
DPS 20.00 5.00 5.00 4.99 5.00 3.94 3.99 30.80%
NAPS 1.00 1.78 1.65 1.57 1.55 1.49 4.00 -20.62%
Adjusted Per Share Value based on latest NOSH - 48,303
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 40.38 28.88 26.97 21.64 18.83 15.82 19.28 13.10%
EPS 4.29 2.99 2.22 1.40 1.18 0.50 2.34 10.62%
DPS 3.34 0.84 0.83 0.84 0.82 0.64 0.22 57.32%
NAPS 0.1672 0.2978 0.2759 0.2627 0.2534 0.2436 0.2172 -4.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.70 1.37 1.26 1.60 1.18 1.56 1.44 -
P/RPS 0.70 0.79 0.78 1.24 1.02 1.61 0.41 9.32%
P/EPS 6.62 7.67 9.49 19.10 16.36 51.10 3.34 12.07%
EY 15.11 13.05 10.54 5.24 6.11 1.96 29.97 -10.78%
DY 11.76 3.65 3.97 3.12 4.24 2.53 2.77 27.23%
P/NAPS 1.70 0.77 0.76 1.02 0.76 1.05 0.36 29.51%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 09/05/07 15/05/06 18/05/05 11/05/04 28/05/03 28/05/02 - -
Price 2.10 1.33 1.20 1.54 1.26 1.47 0.00 -
P/RPS 0.87 0.77 0.74 1.19 1.09 1.52 0.00 -
P/EPS 8.18 7.44 9.03 18.39 17.47 48.15 0.00 -
EY 12.23 13.44 11.07 5.44 5.72 2.08 0.00 -
DY 9.52 3.76 4.17 3.24 3.97 2.68 0.00 -
P/NAPS 2.10 0.75 0.73 0.98 0.81 0.99 0.00 -

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