[KKB] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 37.63%
YoY- 184.01%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 60,197 53,398 50,228 52,400 47,270 45,374 42,416 26.26%
PBT 2,242 1,556 2,080 4,230 2,724 1,180 616 136.42%
Tax -742 -614 -796 -268 154 1,300 2,896 -
NP 1,500 942 1,284 3,962 2,878 2,480 3,512 -43.25%
-
NP to SH 1,500 942 1,284 3,962 2,878 2,480 3,512 -43.25%
-
Tax Rate 33.10% 39.46% 38.27% 6.34% -5.65% -110.17% -470.13% -
Total Cost 58,697 52,456 48,944 48,438 44,392 42,894 38,904 31.51%
-
Net Worth 72,457 71,515 73,169 73,491 71,493 70,519 70,334 2.00%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,370 - - - -
Div Payout % - - - 59.84% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 72,457 71,515 73,169 73,491 71,493 70,519 70,334 2.00%
NOSH 47,669 47,676 47,205 47,414 47,346 47,328 47,204 0.65%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.49% 1.76% 2.56% 7.56% 6.09% 5.47% 8.28% -
ROE 2.07% 1.32% 1.75% 5.39% 4.03% 3.52% 4.99% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 126.28 112.00 106.40 110.52 99.84 95.87 89.86 25.43%
EPS 3.15 1.98 2.72 8.36 6.08 5.24 7.44 -43.58%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.52 1.50 1.55 1.55 1.51 1.49 1.49 1.33%
Adjusted Per Share Value based on latest NOSH - 47,507
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.85 18.49 17.40 18.15 16.37 15.72 14.69 26.26%
EPS 0.52 0.33 0.44 1.37 1.00 0.86 1.22 -43.33%
DPS 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
NAPS 0.251 0.2477 0.2534 0.2545 0.2476 0.2442 0.2436 2.01%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.60 1.37 1.18 1.16 1.37 1.45 1.56 -
P/RPS 1.27 1.22 1.11 1.05 1.37 1.51 1.74 -18.91%
P/EPS 50.85 69.34 43.38 13.88 22.53 27.67 20.97 80.39%
EY 1.97 1.44 2.31 7.20 4.44 3.61 4.77 -44.51%
DY 0.00 0.00 0.00 4.31 0.00 0.00 0.00 -
P/NAPS 1.05 0.91 0.76 0.75 0.91 0.97 1.05 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 28/05/03 27/02/03 27/11/02 27/08/02 28/05/02 -
Price 1.55 1.57 1.26 1.13 1.20 1.42 1.47 -
P/RPS 1.23 1.40 1.18 1.02 1.20 1.48 1.64 -17.43%
P/EPS 49.26 79.46 46.32 13.52 19.74 27.10 19.76 83.75%
EY 2.03 1.26 2.16 7.39 5.07 3.69 5.06 -45.57%
DY 0.00 0.00 0.00 4.42 0.00 0.00 0.00 -
P/NAPS 1.02 1.05 0.81 0.73 0.79 0.95 0.99 2.00%

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