[KKB] YoY Annualized Quarter 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- 43.41%
YoY- 109.39%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 131,106 109,996 153,700 99,576 68,580 59,788 53,398 16.13%
PBT 40,888 14,376 16,776 15,662 7,428 6,392 1,556 72.33%
Tax -11,212 -4,888 -4,814 -4,012 -1,932 -1,442 -614 62.20%
NP 29,676 9,488 11,962 11,650 5,496 4,950 942 77.62%
-
NP to SH 27,934 9,378 11,886 11,278 5,386 4,950 942 75.84%
-
Tax Rate 27.42% 34.00% 28.70% 25.62% 26.01% 22.56% 39.46% -
Total Cost 101,430 100,508 141,738 87,926 63,084 54,838 52,456 11.60%
-
Net Worth 156,262 119,118 92,460 87,310 79,198 74,780 71,515 13.90%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 156,262 119,118 92,460 87,310 79,198 74,780 71,515 13.90%
NOSH 80,547 68,854 60,829 48,237 48,291 48,245 47,676 9.12%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 22.64% 8.63% 7.78% 11.70% 8.01% 8.28% 1.76% -
ROE 17.88% 7.87% 12.86% 12.92% 6.80% 6.62% 1.32% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 162.77 159.75 252.68 206.43 142.01 123.92 112.00 6.42%
EPS 34.68 13.62 19.54 23.38 11.16 10.26 1.98 61.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.73 1.52 1.81 1.64 1.55 1.50 4.37%
Adjusted Per Share Value based on latest NOSH - 48,265
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 45.41 38.10 53.23 34.49 23.75 20.71 18.49 16.13%
EPS 9.67 3.25 4.12 3.91 1.87 1.71 0.33 75.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5412 0.4126 0.3202 0.3024 0.2743 0.259 0.2477 13.89%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.70 2.29 1.81 1.38 1.18 1.40 1.37 -
P/RPS 1.04 1.43 0.72 0.67 0.83 1.13 1.22 -2.62%
P/EPS 4.90 16.81 9.26 5.90 10.58 13.65 69.34 -35.67%
EY 20.40 5.95 10.80 16.94 9.45 7.33 1.44 55.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.32 1.19 0.76 0.72 0.90 0.91 -0.55%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 05/08/09 05/08/08 02/08/07 03/08/06 09/08/05 10/08/04 27/08/03 -
Price 2.10 4.20 2.32 1.30 1.33 1.42 1.57 -
P/RPS 1.29 2.63 0.92 0.63 0.94 1.15 1.40 -1.35%
P/EPS 6.06 30.84 11.87 5.56 11.93 13.84 79.46 -34.85%
EY 16.51 3.24 8.42 17.98 8.39 7.23 1.26 53.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 2.43 1.53 0.72 0.81 0.92 1.05 0.47%

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