[KKB] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
09-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 40.85%
YoY- 8.81%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 80,364 79,040 75,112 68,580 62,996 75,820 67,857 11.94%
PBT 10,920 9,828 7,832 7,428 5,564 7,927 8,025 22.81%
Tax -2,860 -1,762 -2,254 -1,932 -1,740 -1,488 -1,926 30.19%
NP 8,060 8,066 5,577 5,496 3,824 6,439 6,098 20.45%
-
NP to SH 7,864 7,712 5,610 5,386 3,824 6,439 6,098 18.49%
-
Tax Rate 26.19% 17.93% 28.78% 26.01% 31.27% 18.77% 24.00% -
Total Cost 72,304 70,974 69,534 63,084 59,172 69,381 61,758 11.09%
-
Net Worth 85,982 83,942 48,256 79,198 79,666 80,117 76,715 7.90%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 2,412 - - - 2,413 - -
Div Payout % - 31.28% - - - 37.48% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 85,982 83,942 48,256 79,198 79,666 80,117 76,715 7.90%
NOSH 48,304 48,242 48,256 48,291 48,282 48,263 48,248 0.07%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.03% 10.20% 7.43% 8.01% 6.07% 8.49% 8.99% -
ROE 9.15% 9.19% 11.63% 6.80% 4.80% 8.04% 7.95% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 166.37 163.84 155.65 142.01 130.47 157.10 140.64 11.86%
EPS 16.28 15.98 11.63 11.16 7.92 13.35 12.64 18.39%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.78 1.74 1.00 1.64 1.65 1.66 1.59 7.82%
Adjusted Per Share Value based on latest NOSH - 48,296
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 27.83 27.38 26.01 23.75 21.82 26.26 23.50 11.94%
EPS 2.72 2.67 1.94 1.87 1.32 2.23 2.11 18.46%
DPS 0.00 0.84 0.00 0.00 0.00 0.84 0.00 -
NAPS 0.2978 0.2907 0.1671 0.2743 0.2759 0.2775 0.2657 7.90%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.37 1.28 1.25 1.18 1.26 1.33 1.38 -
P/RPS 0.82 0.78 0.80 0.83 0.97 0.85 0.98 -11.21%
P/EPS 8.42 8.01 10.75 10.58 15.91 9.97 10.92 -15.92%
EY 11.88 12.49 9.30 9.45 6.29 10.03 9.16 18.94%
DY 0.00 3.91 0.00 0.00 0.00 3.76 0.00 -
P/NAPS 0.77 0.74 1.25 0.72 0.76 0.80 0.87 -7.82%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 15/05/06 23/02/06 22/11/05 09/08/05 18/05/05 24/02/05 23/11/04 -
Price 1.33 1.37 1.11 1.33 1.20 1.34 1.40 -
P/RPS 0.80 0.84 0.71 0.94 0.92 0.85 1.00 -13.83%
P/EPS 8.17 8.57 9.55 11.93 15.15 10.04 11.08 -18.39%
EY 12.24 11.67 10.47 8.39 6.60 9.96 9.03 22.50%
DY 0.00 3.65 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 0.75 0.79 1.11 0.81 0.73 0.81 0.88 -10.11%

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