[KKB] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
05-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 37.82%
YoY- 51.02%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 213,830 176,517 145,142 131,963 127,242 121,407 118,859 47.97%
PBT 69,515 51,823 39,321 29,358 21,682 16,102 17,080 155.13%
Tax -17,888 -13,576 -10,608 -8,201 -6,440 -5,040 -4,901 137.24%
NP 51,627 38,247 28,713 21,157 15,242 11,062 12,179 162.15%
-
NP to SH 49,307 36,434 27,242 20,166 14,632 10,888 12,089 155.49%
-
Tax Rate 25.73% 26.20% 26.98% 27.93% 29.70% 31.30% 28.69% -
Total Cost 162,203 138,270 116,429 110,806 112,000 110,345 106,680 32.25%
-
Net Worth 161,125 161,129 161,091 80,526 151,479 144,832 142,059 8.76%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 12,084 12,084 4,023 4,023 4,023 4,023 5,029 79.49%
Div Payout % 24.51% 33.17% 14.77% 19.95% 27.50% 36.95% 41.61% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 161,125 161,129 161,091 80,526 151,479 144,832 142,059 8.76%
NOSH 80,562 80,564 80,545 80,526 80,574 80,462 80,259 0.25%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 24.14% 21.67% 19.78% 16.03% 11.98% 9.11% 10.25% -
ROE 30.60% 22.61% 16.91% 25.04% 9.66% 7.52% 8.51% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 265.42 219.10 180.20 163.87 157.92 150.89 148.09 47.60%
EPS 61.20 45.22 33.82 25.04 18.16 13.53 15.06 154.87%
DPS 15.00 15.00 5.00 5.00 4.99 5.00 6.27 78.96%
NAPS 2.00 2.00 2.00 1.00 1.88 1.80 1.77 8.49%
Adjusted Per Share Value based on latest NOSH - 80,526
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 74.06 61.14 50.27 45.71 44.07 42.05 41.17 47.96%
EPS 17.08 12.62 9.44 6.98 5.07 3.77 4.19 155.40%
DPS 4.19 4.19 1.39 1.39 1.39 1.39 1.74 79.75%
NAPS 0.5581 0.5581 0.5579 0.2789 0.5246 0.5016 0.492 8.77%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 5.75 3.01 2.37 1.70 1.47 1.78 1.90 -
P/RPS 2.17 1.37 1.32 1.04 0.93 1.18 1.28 42.22%
P/EPS 9.39 6.66 7.01 6.79 8.09 13.15 12.61 -17.85%
EY 10.64 15.02 14.27 14.73 12.35 7.60 7.93 21.67%
DY 2.61 4.98 2.11 2.94 3.40 2.81 3.30 -14.48%
P/NAPS 2.88 1.51 1.19 1.70 0.78 0.99 1.07 93.61%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 10/05/10 23/02/10 17/11/09 05/08/09 06/05/09 24/02/09 18/11/08 -
Price 5.93 3.65 2.91 2.10 1.64 1.69 1.80 -
P/RPS 2.23 1.67 1.61 1.28 1.04 1.12 1.22 49.55%
P/EPS 9.69 8.07 8.60 8.39 9.03 12.49 11.95 -13.05%
EY 10.32 12.39 11.62 11.93 11.07 8.01 8.37 14.99%
DY 2.53 4.11 1.72 2.38 3.04 2.96 3.48 -19.16%
P/NAPS 2.97 1.83 1.46 2.10 0.87 0.94 1.02 104.04%

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