[KKB] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
09-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.0%
YoY- 43.63%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 213,830 127,242 123,726 116,593 83,382 77,866 62,490 22.74%
PBT 69,515 21,682 20,483 17,426 11,190 8,178 5,356 53.26%
Tax -17,888 -6,440 -5,999 -4,826 -2,046 -1,765 -1,310 54.57%
NP 51,627 15,242 14,484 12,600 9,144 6,413 4,046 52.83%
-
NP to SH 49,307 14,632 14,592 12,400 8,633 6,413 4,046 51.66%
-
Tax Rate 25.73% 29.70% 29.29% 27.69% 18.28% 21.58% 24.46% -
Total Cost 162,203 112,000 109,242 103,993 74,238 71,453 58,444 18.53%
-
Net Worth 161,125 151,479 107,489 48,280 85,982 79,666 75,836 13.37%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 12,084 4,023 5,029 9,645 2,413 2,410 2,411 30.80%
Div Payout % 24.51% 27.50% 34.47% 77.79% 27.96% 37.58% 59.60% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 161,125 151,479 107,489 48,280 85,982 79,666 75,836 13.37%
NOSH 80,562 80,574 63,229 48,280 48,304 48,282 48,303 8.89%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 24.14% 11.98% 11.71% 10.81% 10.97% 8.24% 6.47% -
ROE 30.60% 9.66% 13.58% 25.68% 10.04% 8.05% 5.34% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 265.42 157.92 195.68 241.49 172.62 161.27 129.37 12.71%
EPS 61.20 18.16 23.08 25.68 17.87 13.28 8.38 39.26%
DPS 15.00 4.99 7.96 20.00 5.00 5.00 4.99 20.12%
NAPS 2.00 1.88 1.70 1.00 1.78 1.65 1.57 4.11%
Adjusted Per Share Value based on latest NOSH - 48,280
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 74.06 44.07 42.85 40.38 28.88 26.97 21.64 22.74%
EPS 17.08 5.07 5.05 4.29 2.99 2.22 1.40 51.69%
DPS 4.19 1.39 1.74 3.34 0.84 0.83 0.84 30.69%
NAPS 0.5581 0.5246 0.3723 0.1672 0.2978 0.2759 0.2627 13.37%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 5.75 1.47 2.25 1.70 1.37 1.26 1.60 -
P/RPS 2.17 0.93 1.15 0.70 0.79 0.78 1.24 9.77%
P/EPS 9.39 8.09 9.75 6.62 7.67 9.49 19.10 -11.15%
EY 10.64 12.35 10.26 15.11 13.05 10.54 5.24 12.52%
DY 2.61 3.40 3.54 11.76 3.65 3.97 3.12 -2.92%
P/NAPS 2.88 0.78 1.32 1.70 0.77 0.76 1.02 18.87%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 10/05/10 06/05/09 07/05/08 09/05/07 15/05/06 18/05/05 11/05/04 -
Price 5.93 1.64 2.26 2.10 1.33 1.20 1.54 -
P/RPS 2.23 1.04 1.15 0.87 0.77 0.74 1.19 11.02%
P/EPS 9.69 9.03 9.79 8.18 7.44 9.03 18.39 -10.12%
EY 10.32 11.07 10.21 12.23 13.44 11.07 5.44 11.25%
DY 2.53 3.04 3.52 9.52 3.76 4.17 3.24 -4.03%
P/NAPS 2.97 0.87 1.33 2.10 0.75 0.73 0.98 20.28%

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