[KKB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 71.82%
YoY- 128.48%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 104,896 59,513 268,637 199,071 130,444 67,551 176,516 -29.38%
PBT 41,409 26,142 104,354 75,947 44,928 26,825 51,824 -13.92%
Tax -10,002 -6,459 -26,353 -19,074 -11,434 -6,869 -13,577 -18.47%
NP 31,407 19,683 78,001 56,873 33,494 19,956 38,247 -12.34%
-
NP to SH 31,390 19,678 76,897 55,854 32,507 19,045 36,434 -9.48%
-
Tax Rate 24.15% 24.71% 25.25% 25.11% 25.45% 25.61% 26.20% -
Total Cost 73,489 39,830 190,636 142,198 96,950 47,595 138,269 -34.46%
-
Net Worth 242,254 255,323 234,583 213,930 201,074 197,378 178,827 22.49%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 45,112 12,887 12,889 - 12,082 -
Div Payout % - - 58.67% 23.07% 39.65% - 33.16% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 242,254 255,323 234,583 213,930 201,074 197,378 178,827 22.49%
NOSH 257,717 257,903 257,784 257,748 257,787 80,562 80,552 117.58%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 29.94% 33.07% 29.04% 28.57% 25.68% 29.54% 21.67% -
ROE 12.96% 7.71% 32.78% 26.11% 16.17% 9.65% 20.37% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 40.70 23.08 104.21 77.23 50.60 83.85 219.13 -67.54%
EPS 12.18 7.63 29.83 21.67 12.61 23.64 45.23 -58.39%
DPS 0.00 0.00 17.50 5.00 5.00 0.00 15.00 -
NAPS 0.94 0.99 0.91 0.83 0.78 2.45 2.22 -43.70%
Adjusted Per Share Value based on latest NOSH - 257,704
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 36.33 20.61 93.04 68.95 45.18 23.40 61.14 -29.38%
EPS 10.87 6.82 26.63 19.34 11.26 6.60 12.62 -9.49%
DPS 0.00 0.00 15.62 4.46 4.46 0.00 4.18 -
NAPS 0.839 0.8843 0.8125 0.7409 0.6964 0.6836 0.6194 22.49%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.96 2.10 1.90 1.88 1.80 5.75 3.01 -
P/RPS 4.82 9.10 1.82 2.43 3.56 6.86 1.37 131.85%
P/EPS 16.09 27.52 6.37 8.68 14.27 24.32 6.65 80.52%
EY 6.21 3.63 15.70 11.53 7.01 4.11 15.03 -44.61%
DY 0.00 0.00 9.21 2.66 2.78 0.00 4.98 -
P/NAPS 2.09 2.12 2.09 2.27 2.31 2.35 1.36 33.27%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 28/07/11 04/05/11 23/02/11 11/11/10 05/08/10 10/05/10 23/02/10 -
Price 1.99 2.10 2.05 1.91 1.89 5.93 3.65 -
P/RPS 4.89 9.10 1.97 2.47 3.74 7.07 1.67 105.07%
P/EPS 16.34 27.52 6.87 8.81 14.99 25.08 8.07 60.25%
EY 6.12 3.63 14.55 11.35 6.67 3.99 12.39 -37.59%
DY 0.00 0.00 8.54 2.62 2.65 0.00 4.11 -
P/NAPS 2.12 2.12 2.25 2.30 2.42 2.42 1.64 18.72%

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