[KKB] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -1.93%
YoY- 58.5%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 123,726 116,593 83,382 77,866 62,490 54,354 45,671 18.05%
PBT 20,483 17,426 11,190 8,178 5,356 4,596 1,534 53.96%
Tax -5,999 -4,826 -2,046 -1,765 -1,310 -1,192 -93 100.13%
NP 14,484 12,600 9,144 6,413 4,046 3,404 1,441 46.85%
-
NP to SH 14,592 12,400 8,633 6,413 4,046 3,404 1,441 47.03%
-
Tax Rate 29.29% 27.69% 18.28% 21.58% 24.46% 25.94% 6.06% -
Total Cost 109,242 103,993 74,238 71,453 58,444 50,950 44,230 16.24%
-
Net Worth 107,489 48,280 85,982 79,666 75,836 73,169 70,334 7.31%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 5,029 9,645 2,413 2,410 2,411 2,375 1,862 17.99%
Div Payout % 34.47% 77.79% 27.96% 37.58% 59.60% 69.78% 129.22% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 107,489 48,280 85,982 79,666 75,836 73,169 70,334 7.31%
NOSH 63,229 48,280 48,304 48,282 48,303 47,205 47,204 4.98%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 11.71% 10.81% 10.97% 8.24% 6.47% 6.26% 3.16% -
ROE 13.58% 25.68% 10.04% 8.05% 5.34% 4.65% 2.05% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 195.68 241.49 172.62 161.27 129.37 115.14 96.75 12.44%
EPS 23.08 25.68 17.87 13.28 8.38 7.21 3.05 40.07%
DPS 7.96 20.00 5.00 5.00 4.99 5.00 3.94 12.42%
NAPS 1.70 1.00 1.78 1.65 1.57 1.55 1.49 2.21%
Adjusted Per Share Value based on latest NOSH - 48,282
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 42.85 40.38 28.88 26.97 21.64 18.83 15.82 18.04%
EPS 5.05 4.29 2.99 2.22 1.40 1.18 0.50 46.97%
DPS 1.74 3.34 0.84 0.83 0.84 0.82 0.64 18.12%
NAPS 0.3723 0.1672 0.2978 0.2759 0.2627 0.2534 0.2436 7.31%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.25 1.70 1.37 1.26 1.60 1.18 1.56 -
P/RPS 1.15 0.70 0.79 0.78 1.24 1.02 1.61 -5.44%
P/EPS 9.75 6.62 7.67 9.49 19.10 16.36 51.10 -24.10%
EY 10.26 15.11 13.05 10.54 5.24 6.11 1.96 31.73%
DY 3.54 11.76 3.65 3.97 3.12 4.24 2.53 5.75%
P/NAPS 1.32 1.70 0.77 0.76 1.02 0.76 1.05 3.88%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 07/05/08 09/05/07 15/05/06 18/05/05 11/05/04 28/05/03 28/05/02 -
Price 2.26 2.10 1.33 1.20 1.54 1.26 1.47 -
P/RPS 1.15 0.87 0.77 0.74 1.19 1.09 1.52 -4.53%
P/EPS 9.79 8.18 7.44 9.03 18.39 17.47 48.15 -23.29%
EY 10.21 12.23 13.44 11.07 5.44 5.72 2.08 30.33%
DY 3.52 9.52 3.76 4.17 3.24 3.97 2.68 4.64%
P/NAPS 1.33 2.10 0.75 0.73 0.98 0.81 0.99 5.03%

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