[KKB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 11.78%
YoY- 234.59%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 265,428 260,888 270,204 176,516 152,573 131,106 120,952 68.79%
PBT 101,262 89,856 107,300 51,824 46,373 40,888 36,532 97.20%
Tax -25,432 -22,868 -27,476 -13,577 -11,845 -11,212 -10,228 83.43%
NP 75,830 66,988 79,824 38,247 34,528 29,676 26,304 102.42%
-
NP to SH 74,472 65,014 76,180 36,434 32,594 27,934 24,688 108.63%
-
Tax Rate 25.12% 25.45% 25.61% 26.20% 25.54% 27.42% 28.00% -
Total Cost 189,597 193,900 190,380 138,269 118,045 101,430 94,648 58.84%
-
Net Worth 213,930 201,074 197,378 178,827 166,732 156,262 151,479 25.85%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 17,183 25,778 - 12,082 - - - -
Div Payout % 23.07% 39.65% - 33.16% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 213,930 201,074 197,378 178,827 166,732 156,262 151,479 25.85%
NOSH 257,748 257,787 80,562 80,552 80,546 80,547 80,574 116.95%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 28.57% 25.68% 29.54% 21.67% 22.63% 22.64% 21.75% -
ROE 34.81% 32.33% 38.60% 20.37% 19.55% 17.88% 16.30% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 102.98 101.20 335.40 219.13 189.42 162.77 150.11 -22.19%
EPS 28.89 25.22 94.56 45.23 40.47 34.68 30.64 -3.84%
DPS 6.67 10.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 0.83 0.78 2.45 2.22 2.07 1.94 1.88 -41.99%
Adjusted Per Share Value based on latest NOSH - 80,564
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 91.93 90.36 93.58 61.14 52.84 45.41 41.89 68.79%
EPS 25.79 22.52 26.38 12.62 11.29 9.67 8.55 108.62%
DPS 5.95 8.93 0.00 4.18 0.00 0.00 0.00 -
NAPS 0.7409 0.6964 0.6836 0.6194 0.5775 0.5412 0.5246 25.85%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.88 1.80 5.75 3.01 2.37 1.70 1.47 -
P/RPS 1.83 1.78 1.71 1.37 1.25 1.04 0.98 51.58%
P/EPS 6.51 7.14 6.08 6.65 5.86 4.90 4.80 22.50%
EY 15.37 14.01 16.45 15.03 17.07 20.40 20.84 -18.35%
DY 3.55 5.56 0.00 4.98 0.00 0.00 0.00 -
P/NAPS 2.27 2.31 2.35 1.36 1.14 0.88 0.78 103.70%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 05/08/10 10/05/10 23/02/10 17/11/09 05/08/09 06/05/09 -
Price 1.91 1.89 5.93 3.65 2.91 2.10 1.64 -
P/RPS 1.85 1.87 1.77 1.67 1.54 1.29 1.09 42.24%
P/EPS 6.61 7.49 6.27 8.07 7.19 6.06 5.35 15.12%
EY 15.13 13.34 15.95 12.39 13.91 16.51 18.68 -13.09%
DY 3.49 5.29 0.00 4.11 0.00 0.00 0.00 -
P/NAPS 2.30 2.42 2.42 1.64 1.41 1.08 0.87 91.08%

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