[KKB] QoQ Cumulative 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- 53.65%
YoY- 54.59%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 108,614 76,850 37,454 99,230 66,484 49,788 20,091 207.71%
PBT 14,955 8,388 3,544 16,612 10,739 7,831 2,730 210.43%
Tax -4,342 -2,407 -1,086 -4,456 -2,772 -2,006 -715 232.49%
NP 10,613 5,981 2,458 12,156 7,967 5,825 2,015 202.41%
-
NP to SH 10,610 5,943 2,443 11,922 7,759 5,639 1,966 207.35%
-
Tax Rate 29.03% 28.70% 30.64% 26.82% 25.81% 25.62% 26.19% -
Total Cost 98,001 70,869 34,996 87,074 58,517 43,963 18,076 208.29%
-
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 4,825 - - -
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 10.90% 6.43% 2.68% 13.43% 9.19% 6.46% 2.29% -
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 177.41 126.34 77.58 205.61 137.78 103.21 41.59 162.79%
EPS 17.33 9.77 5.06 19.77 16.08 11.69 4.07 162.47%
DPS 0.00 0.00 0.00 15.00 10.00 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 37.62 26.62 12.97 34.37 23.03 17.24 6.96 207.67%
EPS 3.67 2.06 0.85 4.13 2.69 1.95 0.68 207.36%
DPS 0.00 0.00 0.00 2.51 1.67 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 1.18 1.43 2.19 0.71 1.16 1.34 3.29 -49.48%
P/EPS 12.12 18.53 33.60 5.87 9.95 11.80 33.66 -49.35%
EY 8.25 5.40 2.98 17.04 10.05 8.47 2.97 97.48%
DY 0.00 0.00 0.00 10.34 6.25 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 1.07 1.84 2.71 0.80 1.02 1.26 3.20 -51.79%
P/EPS 10.96 23.75 41.50 6.68 8.71 11.12 32.68 -51.69%
EY 9.12 4.21 2.41 14.97 11.49 8.99 3.06 106.96%
DY 0.00 0.00 0.00 9.09 7.14 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