[KKB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
10-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 35.33%
YoY- 236.98%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 178,455 227,508 260,599 213,830 127,242 123,726 116,593 7.34%
PBT 32,069 46,911 103,671 69,515 21,682 20,483 17,426 10.68%
Tax -6,319 -11,442 -25,943 -17,888 -6,440 -5,999 -4,826 4.59%
NP 25,750 35,469 77,728 51,627 15,242 14,484 12,600 12.63%
-
NP to SH 24,161 34,640 77,530 49,307 14,632 14,592 12,400 11.74%
-
Tax Rate 19.70% 24.39% 25.02% 25.73% 29.70% 29.29% 27.69% -
Total Cost 152,705 192,039 182,871 162,203 112,000 109,242 103,993 6.60%
-
Net Worth 270,904 255,314 255,323 161,125 151,479 107,489 48,280 33.26%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 12,883 25,789 45,128 12,084 4,023 5,029 9,645 4.93%
Div Payout % 53.32% 74.45% 58.21% 24.51% 27.50% 34.47% 77.79% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 270,904 255,314 255,323 161,125 151,479 107,489 48,280 33.26%
NOSH 258,004 257,892 257,903 80,562 80,574 63,229 48,280 32.19%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 14.43% 15.59% 29.83% 24.14% 11.98% 11.71% 10.81% -
ROE 8.92% 13.57% 30.37% 30.60% 9.66% 13.58% 25.68% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 69.17 88.22 101.05 265.42 157.92 195.68 241.49 -18.79%
EPS 9.36 13.43 30.06 61.20 18.16 23.08 25.68 -15.46%
DPS 5.00 10.00 17.50 15.00 4.99 7.96 20.00 -20.61%
NAPS 1.05 0.99 0.99 2.00 1.88 1.70 1.00 0.81%
Adjusted Per Share Value based on latest NOSH - 80,562
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 61.81 78.80 90.26 74.06 44.07 42.85 40.38 7.34%
EPS 8.37 12.00 26.85 17.08 5.07 5.05 4.29 11.77%
DPS 4.46 8.93 15.63 4.19 1.39 1.74 3.34 4.93%
NAPS 0.9383 0.8843 0.8843 0.5581 0.5246 0.3723 0.1672 33.27%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.51 1.67 2.10 5.75 1.47 2.25 1.70 -
P/RPS 2.18 1.89 2.08 2.17 0.93 1.15 0.70 20.82%
P/EPS 16.12 12.43 6.99 9.39 8.09 9.75 6.62 15.97%
EY 6.20 8.04 14.32 10.64 12.35 10.26 15.11 -13.78%
DY 3.31 5.99 8.33 2.61 3.40 3.54 11.76 -19.03%
P/NAPS 1.44 1.69 2.12 2.88 0.78 1.32 1.70 -2.72%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 08/05/13 09/05/12 04/05/11 10/05/10 06/05/09 07/05/08 09/05/07 -
Price 1.55 1.65 2.10 5.93 1.64 2.26 2.10 -
P/RPS 2.24 1.87 2.08 2.23 1.04 1.15 0.87 17.05%
P/EPS 16.55 12.28 6.99 9.69 9.03 9.79 8.18 12.45%
EY 6.04 8.14 14.32 10.32 11.07 10.21 12.23 -11.08%
DY 3.23 6.06 8.33 2.53 3.04 3.52 9.52 -16.47%
P/NAPS 1.48 1.67 2.12 2.97 0.87 1.33 2.10 -5.65%

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