[KKB] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 15.24%
YoY- 54.59%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 144,818 153,700 149,816 99,230 88,645 99,576 80,364 48.03%
PBT 19,940 16,776 14,176 16,612 14,318 15,662 10,920 49.33%
Tax -5,789 -4,814 -4,344 -4,456 -3,696 -4,012 -2,860 59.94%
NP 14,150 11,962 9,832 12,156 10,622 11,650 8,060 45.47%
-
NP to SH 14,146 11,886 9,772 11,922 10,345 11,278 7,864 47.85%
-
Tax Rate 29.03% 28.70% 30.64% 26.82% 25.81% 25.62% 26.19% -
Total Cost 130,668 141,738 139,984 87,074 78,022 87,926 72,304 48.31%
-
Net Worth 97,345 92,460 91,250 88,799 84,441 87,310 85,982 8.61%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 7,239 6,433 - - -
Div Payout % - - - 60.72% 62.19% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 97,345 92,460 91,250 88,799 84,441 87,310 85,982 8.61%
NOSH 61,223 60,829 48,280 48,260 48,252 48,237 48,304 17.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.77% 7.78% 6.56% 12.25% 11.98% 11.70% 10.03% -
ROE 14.53% 12.86% 10.71% 13.43% 12.25% 12.92% 9.15% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 236.54 252.68 310.30 205.61 183.71 206.43 166.37 26.41%
EPS 23.11 19.54 20.24 19.77 21.44 23.38 16.28 26.28%
DPS 0.00 0.00 0.00 15.00 13.33 0.00 0.00 -
NAPS 1.59 1.52 1.89 1.84 1.75 1.81 1.78 -7.24%
Adjusted Per Share Value based on latest NOSH - 48,274
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 50.16 53.23 51.89 34.37 30.70 34.49 27.83 48.04%
EPS 4.90 4.12 3.38 4.13 3.58 3.91 2.72 48.00%
DPS 0.00 0.00 0.00 2.51 2.23 0.00 0.00 -
NAPS 0.3372 0.3202 0.316 0.3076 0.2925 0.3024 0.2978 8.62%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.10 1.81 1.70 1.45 1.60 1.38 1.37 -
P/RPS 0.89 0.72 0.55 0.71 0.87 0.67 0.82 5.60%
P/EPS 9.09 9.26 8.40 5.87 7.46 5.90 8.42 5.23%
EY 11.00 10.80 11.91 17.04 13.40 16.94 11.88 -4.99%
DY 0.00 0.00 0.00 10.34 8.33 0.00 0.00 -
P/NAPS 1.32 1.19 0.90 0.79 0.91 0.76 0.77 43.19%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 12/11/07 02/08/07 09/05/07 26/02/07 22/11/06 03/08/06 15/05/06 -
Price 1.90 2.32 2.10 1.65 1.40 1.30 1.33 -
P/RPS 0.80 0.92 0.68 0.80 0.76 0.63 0.80 0.00%
P/EPS 8.22 11.87 10.38 6.68 6.53 5.56 8.17 0.40%
EY 12.16 8.42 9.64 14.97 15.31 17.98 12.24 -0.43%
DY 0.00 0.00 0.00 9.09 9.52 0.00 0.00 -
P/NAPS 1.19 1.53 1.11 0.90 0.80 0.72 0.75 35.99%

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