[KKB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
04-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -74.41%
YoY- 3.32%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 234,484 165,100 104,896 59,513 268,637 199,071 130,444 47.68%
PBT 62,400 52,732 41,409 26,142 104,354 75,947 44,928 24.40%
Tax -15,283 -12,809 -10,002 -6,459 -26,353 -19,074 -11,434 21.27%
NP 47,117 39,923 31,407 19,683 78,001 56,873 33,494 25.46%
-
NP to SH 46,607 39,906 31,390 19,678 76,897 55,854 32,507 27.06%
-
Tax Rate 24.49% 24.29% 24.15% 24.71% 25.25% 25.11% 25.45% -
Total Cost 187,367 125,177 73,489 39,830 190,636 142,198 96,950 54.96%
-
Net Worth 247,470 250,056 242,254 255,323 234,583 213,930 201,074 14.80%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 25,778 12,889 - - 45,112 12,887 12,889 58.53%
Div Payout % 55.31% 32.30% - - 58.67% 23.07% 39.65% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 247,470 250,056 242,254 255,323 234,583 213,930 201,074 14.80%
NOSH 257,782 257,790 257,717 257,903 257,784 257,748 257,787 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 20.09% 24.18% 29.94% 33.07% 29.04% 28.57% 25.68% -
ROE 18.83% 15.96% 12.96% 7.71% 32.78% 26.11% 16.17% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 90.96 64.04 40.70 23.08 104.21 77.23 50.60 47.68%
EPS 18.08 15.48 12.18 7.63 29.83 21.67 12.61 27.06%
DPS 10.00 5.00 0.00 0.00 17.50 5.00 5.00 58.53%
NAPS 0.96 0.97 0.94 0.99 0.91 0.83 0.78 14.80%
Adjusted Per Share Value based on latest NOSH - 257,903
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 81.21 57.18 36.33 20.61 93.04 68.95 45.18 47.67%
EPS 16.14 13.82 10.87 6.82 26.63 19.34 11.26 27.04%
DPS 8.93 4.46 0.00 0.00 15.62 4.46 4.46 58.65%
NAPS 0.8571 0.8661 0.839 0.8843 0.8125 0.7409 0.6964 14.80%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.70 1.60 1.96 2.10 1.90 1.88 1.80 -
P/RPS 1.87 2.50 4.82 9.10 1.82 2.43 3.56 -34.82%
P/EPS 9.40 10.34 16.09 27.52 6.37 8.68 14.27 -24.23%
EY 10.64 9.68 6.21 3.63 15.70 11.53 7.01 31.97%
DY 5.88 3.13 0.00 0.00 9.21 2.66 2.78 64.54%
P/NAPS 1.77 1.65 2.09 2.12 2.09 2.27 2.31 -16.22%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 24/11/11 28/07/11 04/05/11 23/02/11 11/11/10 05/08/10 -
Price 1.75 1.71 1.99 2.10 2.05 1.91 1.89 -
P/RPS 1.92 2.67 4.89 9.10 1.97 2.47 3.74 -35.80%
P/EPS 9.68 11.05 16.34 27.52 6.87 8.81 14.99 -25.22%
EY 10.33 9.05 6.12 3.63 14.55 11.35 6.67 33.75%
DY 5.71 2.92 0.00 0.00 8.54 2.62 2.65 66.59%
P/NAPS 1.82 1.76 2.12 2.12 2.25 2.30 2.42 -17.25%

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