[KKB] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
03-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 22.19%
YoY- 55.66%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 116,593 99,230 89,190 94,538 83,382 79,040 81,261 27.23%
PBT 17,426 16,612 14,694 13,942 11,190 9,851 8,070 67.14%
Tax -4,826 -4,455 -2,843 -2,799 -2,046 -1,766 -1,903 86.07%
NP 12,600 12,157 11,851 11,143 9,144 8,085 6,167 61.08%
-
NP to SH 12,400 11,923 11,264 10,549 8,633 7,623 6,084 60.82%
-
Tax Rate 27.69% 26.82% 19.35% 20.08% 18.28% 17.93% 23.58% -
Total Cost 103,993 87,073 77,339 83,395 74,238 70,955 75,094 24.26%
-
Net Worth 48,280 48,274 48,181 48,265 85,982 87,377 48,190 0.12%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 9,645 7,231 7,231 2,413 2,413 2,413 2,410 152.28%
Div Payout % 77.79% 60.66% 64.20% 22.88% 27.96% 31.66% 39.62% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 48,280 48,274 48,181 48,265 85,982 87,377 48,190 0.12%
NOSH 48,280 48,274 48,181 48,265 48,304 48,274 48,190 0.12%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.81% 12.25% 13.29% 11.79% 10.97% 10.23% 7.59% -
ROE 25.68% 24.70% 23.38% 21.86% 10.04% 8.72% 12.62% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 241.49 205.55 185.11 195.87 172.62 163.73 168.62 27.08%
EPS 25.68 24.70 23.38 21.86 17.87 15.79 12.62 60.64%
DPS 20.00 15.00 15.00 5.00 5.00 5.00 5.00 152.19%
NAPS 1.00 1.00 1.00 1.00 1.78 1.81 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 48,265
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 40.38 34.37 30.89 32.74 28.88 27.38 28.14 27.24%
EPS 4.29 4.13 3.90 3.65 2.99 2.64 2.11 60.56%
DPS 3.34 2.50 2.50 0.84 0.84 0.84 0.83 153.20%
NAPS 0.1672 0.1672 0.1669 0.1672 0.2978 0.3026 0.1669 0.11%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.70 1.45 1.60 1.38 1.37 1.28 1.25 -
P/RPS 0.70 0.71 0.86 0.70 0.79 0.78 0.74 -3.64%
P/EPS 6.62 5.87 6.84 6.31 7.67 8.11 9.90 -23.55%
EY 15.11 17.03 14.61 15.84 13.05 12.34 10.10 30.83%
DY 11.76 10.34 9.38 3.62 3.65 3.91 4.00 105.36%
P/NAPS 1.70 1.45 1.60 1.38 0.77 0.71 1.25 22.77%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 09/05/07 26/02/07 22/11/06 03/08/06 15/05/06 23/02/06 22/11/05 -
Price 2.10 1.65 1.40 1.30 1.33 1.37 1.11 -
P/RPS 0.87 0.80 0.76 0.66 0.77 0.84 0.66 20.24%
P/EPS 8.18 6.68 5.99 5.95 7.44 8.68 8.79 -4.68%
EY 12.23 14.97 16.70 16.81 13.44 11.53 11.37 4.98%
DY 9.52 9.09 10.71 3.85 3.76 3.65 4.50 64.87%
P/NAPS 2.10 1.65 1.40 1.30 0.75 0.76 1.11 53.02%

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