[KKB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -8.27%
YoY- 84.39%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 153,700 149,816 99,230 88,645 99,576 80,364 79,040 55.98%
PBT 16,776 14,176 16,612 14,318 15,662 10,920 9,828 42.96%
Tax -4,814 -4,344 -4,456 -3,696 -4,012 -2,860 -1,762 95.79%
NP 11,962 9,832 12,156 10,622 11,650 8,060 8,066 30.13%
-
NP to SH 11,886 9,772 11,922 10,345 11,278 7,864 7,712 33.53%
-
Tax Rate 28.70% 30.64% 26.82% 25.81% 25.62% 26.19% 17.93% -
Total Cost 141,738 139,984 87,074 78,022 87,926 72,304 70,974 58.78%
-
Net Worth 92,460 91,250 88,799 84,441 87,310 85,982 83,942 6.67%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 7,239 6,433 - - 2,412 -
Div Payout % - - 60.72% 62.19% - - 31.28% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 92,460 91,250 88,799 84,441 87,310 85,982 83,942 6.67%
NOSH 60,829 48,280 48,260 48,252 48,237 48,304 48,242 16.76%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.78% 6.56% 12.25% 11.98% 11.70% 10.03% 10.20% -
ROE 12.86% 10.71% 13.43% 12.25% 12.92% 9.15% 9.19% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 252.68 310.30 205.61 183.71 206.43 166.37 163.84 33.59%
EPS 19.54 20.24 19.77 21.44 23.38 16.28 15.98 14.39%
DPS 0.00 0.00 15.00 13.33 0.00 0.00 5.00 -
NAPS 1.52 1.89 1.84 1.75 1.81 1.78 1.74 -8.64%
Adjusted Per Share Value based on latest NOSH - 48,181
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 53.23 51.89 34.37 30.70 34.49 27.83 27.38 55.95%
EPS 4.12 3.38 4.13 3.58 3.91 2.72 2.67 33.63%
DPS 0.00 0.00 2.51 2.23 0.00 0.00 0.84 -
NAPS 0.3202 0.316 0.3076 0.2925 0.3024 0.2978 0.2907 6.67%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.81 1.70 1.45 1.60 1.38 1.37 1.28 -
P/RPS 0.72 0.55 0.71 0.87 0.67 0.82 0.78 -5.21%
P/EPS 9.26 8.40 5.87 7.46 5.90 8.42 8.01 10.17%
EY 10.80 11.91 17.04 13.40 16.94 11.88 12.49 -9.26%
DY 0.00 0.00 10.34 8.33 0.00 0.00 3.91 -
P/NAPS 1.19 0.90 0.79 0.91 0.76 0.77 0.74 37.37%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 02/08/07 09/05/07 26/02/07 22/11/06 03/08/06 15/05/06 23/02/06 -
Price 2.32 2.10 1.65 1.40 1.30 1.33 1.37 -
P/RPS 0.92 0.68 0.80 0.76 0.63 0.80 0.84 6.27%
P/EPS 11.87 10.38 6.68 6.53 5.56 8.17 8.57 24.32%
EY 8.42 9.64 14.97 15.31 17.98 12.24 11.67 -19.60%
DY 0.00 0.00 9.09 9.52 0.00 0.00 3.65 -
P/NAPS 1.53 1.11 0.90 0.80 0.72 0.75 0.79 55.56%

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