[KKB] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.83%
YoY- 31.15%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 114,926 123,726 136,777 141,359 126,291 116,593 99,230 10.29%
PBT 19,274 20,483 20,474 20,827 17,168 17,426 16,612 10.42%
Tax -5,965 -5,999 -5,928 -6,026 -4,855 -4,826 -4,455 21.50%
NP 13,309 14,484 14,546 14,801 12,313 12,600 12,157 6.22%
-
NP to SH 13,353 14,592 14,607 14,773 12,226 12,400 11,923 7.85%
-
Tax Rate 30.95% 29.29% 28.95% 28.93% 28.28% 27.69% 26.82% -
Total Cost 101,617 109,242 122,231 126,558 113,978 103,993 87,073 10.85%
-
Net Worth 128,668 107,489 104,372 98,808 92,844 48,280 48,274 92.35%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,029 5,029 7,444 4,827 9,645 9,645 7,231 -21.51%
Div Payout % 37.67% 34.47% 50.96% 32.68% 78.90% 77.79% 60.66% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 128,668 107,489 104,372 98,808 92,844 48,280 48,274 92.35%
NOSH 74,375 63,229 62,874 62,143 61,082 48,280 48,274 33.43%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.58% 11.71% 10.63% 10.47% 9.75% 10.81% 12.25% -
ROE 10.38% 13.58% 14.00% 14.95% 13.17% 25.68% 24.70% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 154.52 195.68 217.54 227.47 206.76 241.49 205.55 -17.33%
EPS 17.95 23.08 23.23 23.77 20.02 25.68 24.70 -19.18%
DPS 6.76 7.96 11.84 7.77 15.79 20.00 15.00 -41.24%
NAPS 1.73 1.70 1.66 1.59 1.52 1.00 1.00 44.15%
Adjusted Per Share Value based on latest NOSH - 62,143
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 39.80 42.85 47.37 48.96 43.74 40.38 34.37 10.28%
EPS 4.62 5.05 5.06 5.12 4.23 4.29 4.13 7.76%
DPS 1.74 1.74 2.58 1.67 3.34 3.34 2.50 -21.48%
NAPS 0.4456 0.3723 0.3615 0.3422 0.3216 0.1672 0.1672 92.33%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.29 2.25 2.25 2.10 1.81 1.70 1.45 -
P/RPS 1.48 1.15 1.03 0.92 0.88 0.70 0.71 63.25%
P/EPS 12.76 9.75 9.68 8.83 9.04 6.62 5.87 67.88%
EY 7.84 10.26 10.33 11.32 11.06 15.11 17.03 -40.40%
DY 2.95 3.54 5.26 3.70 8.72 11.76 10.34 -56.69%
P/NAPS 1.32 1.32 1.36 1.32 1.19 1.70 1.45 -6.07%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 05/08/08 07/05/08 26/02/08 12/11/07 02/08/07 09/05/07 26/02/07 -
Price 4.20 2.26 2.00 1.90 2.32 2.10 1.65 -
P/RPS 2.72 1.15 0.92 0.84 1.12 0.87 0.80 126.27%
P/EPS 23.39 9.79 8.61 7.99 11.59 8.18 6.68 130.76%
EY 4.27 10.21 11.62 12.51 8.63 12.23 14.97 -56.70%
DY 1.61 3.52 5.92 4.09 6.81 9.52 9.09 -68.49%
P/NAPS 2.43 1.33 1.20 1.19 1.53 2.10 1.65 29.47%

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