[KKB] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.25%
YoY- 22.51%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 120,926 109,996 97,612 136,778 144,818 153,700 149,816 -13.27%
PBT 15,414 14,376 14,212 20,474 19,940 16,776 14,176 5.72%
Tax -4,421 -4,888 -4,628 -5,928 -5,789 -4,814 -4,344 1.17%
NP 10,993 9,488 9,584 14,546 14,150 11,962 9,832 7.70%
-
NP to SH 10,790 9,378 9,712 14,606 14,146 11,886 9,772 6.81%
-
Tax Rate 28.68% 34.00% 32.56% 28.95% 29.03% 28.70% 30.64% -
Total Cost 109,933 100,508 88,028 122,232 130,668 141,738 139,984 -14.84%
-
Net Worth 128,587 119,118 107,489 102,363 97,345 92,460 91,250 25.61%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 4,933 - - - -
Div Payout % - - - 33.77% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 128,587 119,118 107,489 102,363 97,345 92,460 91,250 25.61%
NOSH 72,648 68,854 63,229 61,664 61,223 60,829 48,280 31.21%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.09% 8.63% 9.82% 10.63% 9.77% 7.78% 6.56% -
ROE 8.39% 7.87% 9.04% 14.27% 14.53% 12.86% 10.71% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 166.46 159.75 154.38 221.81 236.54 252.68 310.30 -33.90%
EPS 14.85 13.62 15.36 23.69 23.11 19.54 20.24 -18.60%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.77 1.73 1.70 1.66 1.59 1.52 1.89 -4.26%
Adjusted Per Share Value based on latest NOSH - 62,874
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 41.88 38.10 33.81 47.37 50.16 53.23 51.89 -13.28%
EPS 3.74 3.25 3.36 5.06 4.90 4.12 3.38 6.96%
DPS 0.00 0.00 0.00 1.71 0.00 0.00 0.00 -
NAPS 0.4454 0.4126 0.3723 0.3545 0.3372 0.3202 0.316 25.63%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.90 2.29 2.25 2.25 2.10 1.81 1.70 -
P/RPS 1.14 1.43 1.46 1.01 0.89 0.72 0.55 62.34%
P/EPS 12.79 16.81 14.65 9.50 9.09 9.26 8.40 32.24%
EY 7.82 5.95 6.83 10.53 11.00 10.80 11.91 -24.39%
DY 0.00 0.00 0.00 3.56 0.00 0.00 0.00 -
P/NAPS 1.07 1.32 1.32 1.36 1.32 1.19 0.90 12.19%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 05/08/08 07/05/08 26/02/08 12/11/07 02/08/07 09/05/07 -
Price 1.80 4.20 2.26 2.00 1.90 2.32 2.10 -
P/RPS 1.08 2.63 1.46 0.90 0.80 0.92 0.68 36.01%
P/EPS 12.12 30.84 14.71 8.44 8.22 11.87 10.38 10.85%
EY 8.25 3.24 6.80 11.84 12.16 8.42 9.64 -9.83%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 1.02 2.43 1.33 1.20 1.19 1.53 1.11 -5.46%

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