[KKB] QoQ 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- 120.74%
YoY- 154.2%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 62,087 48,876 35,316 30,238 30,712 35,697 30,595 60.08%
PBT 17,043 14,336 11,311 9,133 4,541 4,373 3,635 179.34%
Tax -4,692 -3,279 -3,048 -2,557 -1,724 -872 -1,287 136.31%
NP 12,351 11,057 8,263 6,576 2,817 3,501 2,348 201.54%
-
NP to SH 11,988 10,479 7,795 6,172 2,796 3,403 2,261 203.14%
-
Tax Rate 27.53% 22.87% 26.95% 28.00% 37.97% 19.94% 35.41% -
Total Cost 49,736 37,819 27,053 23,662 27,895 32,196 28,247 45.66%
-
Net Worth 178,853 166,729 80,526 151,479 144,832 142,059 128,668 24.47%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 12,084 - - - 4,023 - - -
Div Payout % 100.81% - - - 143.89% - - -
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 178,853 166,729 80,526 151,479 144,832 142,059 128,668 24.47%
NOSH 80,564 80,545 80,526 80,574 80,462 80,259 74,375 5.45%
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 19.89% 22.62% 23.40% 21.75% 9.17% 9.81% 7.67% -
ROE 6.70% 6.29% 9.68% 4.07% 1.93% 2.40% 1.76% -
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 77.06 60.68 43.86 37.53 38.17 44.48 41.14 51.77%
EPS 14.88 13.01 3.02 7.66 3.47 4.24 3.04 187.45%
DPS 15.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.22 2.07 1.00 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 21.50 16.93 12.23 10.47 10.64 12.36 10.60 60.02%
EPS 4.15 3.63 2.70 2.14 0.97 1.18 0.78 203.84%
DPS 4.19 0.00 0.00 0.00 1.39 0.00 0.00 -
NAPS 0.6195 0.5775 0.2789 0.5246 0.5016 0.492 0.4456 24.49%
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 3.91 3.91 3.88 3.92 4.66 4.27 5.57 -20.96%
P/EPS 20.23 18.22 17.56 19.19 51.22 44.81 75.33 -58.27%
EY 4.94 5.49 5.69 5.21 1.95 2.23 1.33 139.26%
DY 4.98 0.00 0.00 0.00 2.81 0.00 0.00 -
P/NAPS 1.36 1.14 1.70 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 4.74 4.80 4.79 4.37 4.43 4.05 10.21 -39.95%
P/EPS 24.53 22.37 21.69 21.41 48.63 42.45 138.16 -68.31%
EY 4.08 4.47 4.61 4.67 2.06 2.36 0.72 216.84%
DY 4.11 0.00 0.00 0.00 2.96 0.00 0.00 -
P/NAPS 1.64 1.41 2.10 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