[KKB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 27.3%
YoY- 129.99%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 80,216 77,866 75,820 67,090 64,539 62,490 61,344 19.59%
PBT 8,737 8,178 8,192 8,808 6,888 5,356 4,471 56.36%
Tax -1,907 -1,765 -1,653 -2,074 -1,598 -1,310 -1,186 37.28%
NP 6,830 6,413 6,539 6,734 5,290 4,046 3,285 62.97%
-
NP to SH 6,777 6,413 6,539 6,734 5,290 4,046 3,285 62.12%
-
Tax Rate 21.83% 21.58% 20.18% 23.55% 23.20% 24.46% 26.53% -
Total Cost 73,386 71,453 69,281 60,356 59,249 58,444 58,059 16.92%
-
Net Worth 79,206 79,666 78,575 76,685 74,711 75,836 75,238 3.48%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,410 2,410 2,410 2,411 2,411 2,411 2,411 -0.02%
Div Payout % 35.57% 37.58% 36.86% 35.81% 45.59% 59.60% 73.41% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 79,206 79,666 78,575 76,685 74,711 75,836 75,238 3.48%
NOSH 48,296 48,282 48,205 48,229 48,200 48,303 48,230 0.09%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.51% 8.24% 8.62% 10.04% 8.20% 6.47% 5.36% -
ROE 8.56% 8.05% 8.32% 8.78% 7.08% 5.34% 4.37% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 166.09 161.27 157.28 139.10 133.90 129.37 127.19 19.48%
EPS 14.03 13.28 13.56 13.96 10.97 8.38 6.81 61.98%
DPS 5.00 5.00 5.00 5.00 5.00 4.99 5.00 0.00%
NAPS 1.64 1.65 1.63 1.59 1.55 1.57 1.56 3.39%
Adjusted Per Share Value based on latest NOSH - 48,229
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 27.78 26.97 26.26 23.24 22.35 21.64 21.25 19.57%
EPS 2.35 2.22 2.26 2.33 1.83 1.40 1.14 62.04%
DPS 0.83 0.83 0.83 0.84 0.84 0.84 0.84 -0.79%
NAPS 0.2743 0.2759 0.2721 0.2656 0.2588 0.2627 0.2606 3.47%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.18 1.26 1.33 1.38 1.40 1.60 1.50 -
P/RPS 0.71 0.78 0.85 0.99 1.05 1.24 1.18 -28.75%
P/EPS 8.41 9.49 9.80 9.88 12.76 19.10 22.02 -47.39%
EY 11.89 10.54 10.20 10.12 7.84 5.24 4.54 90.11%
DY 4.24 3.97 3.76 3.62 3.57 3.12 3.33 17.49%
P/NAPS 0.72 0.76 0.82 0.87 0.90 1.02 0.96 -17.46%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 09/08/05 18/05/05 24/02/05 23/11/04 10/08/04 11/05/04 17/02/04 -
Price 1.33 1.20 1.34 1.40 1.42 1.54 1.68 -
P/RPS 0.80 0.74 0.85 1.01 1.06 1.19 1.32 -28.40%
P/EPS 9.48 9.03 9.88 10.03 12.94 18.39 24.67 -47.17%
EY 10.55 11.07 10.12 9.97 7.73 5.44 4.05 89.43%
DY 3.76 4.17 3.73 3.57 3.52 3.24 2.98 16.78%
P/NAPS 0.81 0.73 0.82 0.88 0.92 0.98 1.08 -17.46%

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