[KKB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -43.32%
YoY- 154.2%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 176,516 114,430 65,553 30,238 121,407 90,695 54,998 117.12%
PBT 51,824 34,780 20,444 9,133 16,102 11,561 7,188 271.86%
Tax -13,577 -8,884 -5,606 -2,557 -5,041 -3,316 -2,444 212.68%
NP 38,247 25,896 14,838 6,576 11,061 8,245 4,744 300.54%
-
NP to SH 36,434 24,446 13,967 6,172 10,889 8,093 4,689 290.83%
-
Tax Rate 26.20% 25.54% 27.42% 28.00% 31.31% 28.68% 34.00% -
Total Cost 138,269 88,534 50,715 23,662 110,346 82,450 50,254 95.99%
-
Net Worth 178,827 166,732 156,262 151,479 134,376 128,587 119,118 31.01%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 12,082 - - - 3,732 - - -
Div Payout % 33.16% - - - 34.28% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 178,827 166,732 156,262 151,479 134,376 128,587 119,118 31.01%
NOSH 80,552 80,546 80,547 80,574 74,653 72,648 68,854 10.99%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 21.67% 22.63% 22.64% 21.75% 9.11% 9.09% 8.63% -
ROE 20.37% 14.66% 8.94% 4.07% 8.10% 6.29% 3.94% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 219.13 142.07 81.38 37.53 162.63 124.84 79.88 95.60%
EPS 45.23 30.35 17.34 7.66 14.59 11.14 6.81 252.11%
DPS 15.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.22 2.07 1.94 1.88 1.80 1.77 1.73 18.03%
Adjusted Per Share Value based on latest NOSH - 80,574
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 61.14 39.63 22.70 10.47 42.05 31.41 19.05 117.11%
EPS 12.62 8.47 4.84 2.14 3.77 2.80 1.62 291.50%
DPS 4.18 0.00 0.00 0.00 1.29 0.00 0.00 -
NAPS 0.6194 0.5775 0.5412 0.5246 0.4654 0.4454 0.4126 31.01%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.01 2.37 1.70 1.47 1.78 1.90 2.29 -
P/RPS 1.37 1.67 2.09 3.92 1.09 1.52 2.87 -38.83%
P/EPS 6.65 7.81 9.80 19.19 12.20 17.06 33.63 -65.95%
EY 15.03 12.81 10.20 5.21 8.19 5.86 2.97 193.89%
DY 4.98 0.00 0.00 0.00 2.81 0.00 0.00 -
P/NAPS 1.36 1.14 0.88 0.78 0.99 1.07 1.32 2.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 17/11/09 05/08/09 06/05/09 24/02/09 18/11/08 05/08/08 -
Price 3.65 2.91 2.10 1.64 1.69 1.80 4.20 -
P/RPS 1.67 2.05 2.58 4.37 1.04 1.44 5.26 -53.36%
P/EPS 8.07 9.59 12.11 21.41 11.59 16.16 61.67 -74.12%
EY 12.39 10.43 8.26 4.67 8.63 6.19 1.62 286.74%
DY 4.11 0.00 0.00 0.00 2.96 0.00 0.00 -
P/NAPS 1.64 1.41 1.08 0.87 0.94 1.02 2.43 -23.00%

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