[KKB] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
05-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 126.3%
YoY- 197.87%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 67,551 176,516 114,430 65,553 30,238 121,407 90,695 -17.84%
PBT 26,825 51,824 34,780 20,444 9,133 16,102 11,561 75.35%
Tax -6,869 -13,577 -8,884 -5,606 -2,557 -5,041 -3,316 62.57%
NP 19,956 38,247 25,896 14,838 6,576 11,061 8,245 80.36%
-
NP to SH 19,045 36,434 24,446 13,967 6,172 10,889 8,093 77.01%
-
Tax Rate 25.61% 26.20% 25.54% 27.42% 28.00% 31.31% 28.68% -
Total Cost 47,595 138,269 88,534 50,715 23,662 110,346 82,450 -30.69%
-
Net Worth 197,378 178,827 166,732 156,262 151,479 134,376 128,587 33.10%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 12,082 - - - 3,732 - -
Div Payout % - 33.16% - - - 34.28% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 197,378 178,827 166,732 156,262 151,479 134,376 128,587 33.10%
NOSH 80,562 80,552 80,546 80,547 80,574 74,653 72,648 7.14%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 29.54% 21.67% 22.63% 22.64% 21.75% 9.11% 9.09% -
ROE 9.65% 20.37% 14.66% 8.94% 4.07% 8.10% 6.29% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 83.85 219.13 142.07 81.38 37.53 162.63 124.84 -23.32%
EPS 23.64 45.23 30.35 17.34 7.66 14.59 11.14 65.21%
DPS 0.00 15.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.45 2.22 2.07 1.94 1.88 1.80 1.77 24.22%
Adjusted Per Share Value based on latest NOSH - 80,526
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 23.40 61.14 39.63 22.70 10.47 42.05 31.41 -17.83%
EPS 6.60 12.62 8.47 4.84 2.14 3.77 2.80 77.20%
DPS 0.00 4.18 0.00 0.00 0.00 1.29 0.00 -
NAPS 0.6836 0.6194 0.5775 0.5412 0.5246 0.4654 0.4454 33.09%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 5.75 3.01 2.37 1.70 1.47 1.78 1.90 -
P/RPS 6.86 1.37 1.67 2.09 3.92 1.09 1.52 173.35%
P/EPS 24.32 6.65 7.81 9.80 19.19 12.20 17.06 26.69%
EY 4.11 15.03 12.81 10.20 5.21 8.19 5.86 -21.07%
DY 0.00 4.98 0.00 0.00 0.00 2.81 0.00 -
P/NAPS 2.35 1.36 1.14 0.88 0.78 0.99 1.07 69.04%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 10/05/10 23/02/10 17/11/09 05/08/09 06/05/09 24/02/09 18/11/08 -
Price 5.93 3.65 2.91 2.10 1.64 1.69 1.80 -
P/RPS 7.07 1.67 2.05 2.58 4.37 1.04 1.44 189.15%
P/EPS 25.08 8.07 9.59 12.11 21.41 11.59 16.16 34.08%
EY 3.99 12.39 10.43 8.26 4.67 8.63 6.19 -25.40%
DY 0.00 4.11 0.00 0.00 0.00 2.96 0.00 -
P/NAPS 2.42 1.64 1.41 1.08 0.87 0.94 1.02 77.98%

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