[KKB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 16.68%
YoY- 202.06%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 170,989 220,133 265,428 152,573 120,926 144,818 88,645 11.56%
PBT 25,013 70,309 101,262 46,373 15,414 19,940 14,318 9.73%
Tax -6,233 -17,078 -25,432 -11,845 -4,421 -5,789 -3,696 9.09%
NP 18,780 53,230 75,830 34,528 10,993 14,150 10,622 9.95%
-
NP to SH 17,568 53,208 74,472 32,594 10,790 14,146 10,345 9.21%
-
Tax Rate 24.92% 24.29% 25.12% 25.54% 28.68% 29.03% 25.81% -
Total Cost 152,209 166,902 189,597 118,045 109,933 130,668 78,022 11.77%
-
Net Worth 252,690 250,056 213,930 166,732 128,587 97,345 84,441 20.02%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 17,186 17,183 - - - 6,433 -
Div Payout % - 32.30% 23.07% - - - 62.19% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 252,690 250,056 213,930 166,732 128,587 97,345 84,441 20.02%
NOSH 257,847 257,790 257,748 80,546 72,648 61,223 48,252 32.18%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.98% 24.18% 28.57% 22.63% 9.09% 9.77% 11.98% -
ROE 6.95% 21.28% 34.81% 19.55% 8.39% 14.53% 12.25% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 66.31 85.39 102.98 189.42 166.46 236.54 183.71 -15.60%
EPS 6.81 20.64 28.89 40.47 14.85 23.11 21.44 -17.38%
DPS 0.00 6.67 6.67 0.00 0.00 0.00 13.33 -
NAPS 0.98 0.97 0.83 2.07 1.77 1.59 1.75 -9.20%
Adjusted Per Share Value based on latest NOSH - 80,545
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 59.22 76.24 91.93 52.84 41.88 50.16 30.70 11.56%
EPS 6.08 18.43 25.79 11.29 3.74 4.90 3.58 9.21%
DPS 0.00 5.95 5.95 0.00 0.00 0.00 2.23 -
NAPS 0.8752 0.8661 0.7409 0.5775 0.4454 0.3372 0.2925 20.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.48 1.60 1.88 2.37 1.90 2.10 1.60 -
P/RPS 2.23 1.87 1.83 1.25 1.14 0.89 0.87 16.96%
P/EPS 21.72 7.75 6.51 5.86 12.79 9.09 7.46 19.47%
EY 4.60 12.90 15.37 17.07 7.82 11.00 13.40 -16.30%
DY 0.00 4.17 3.55 0.00 0.00 0.00 8.33 -
P/NAPS 1.51 1.65 2.27 1.14 1.07 1.32 0.91 8.79%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/11/12 24/11/11 11/11/10 17/11/09 18/11/08 12/11/07 22/11/06 -
Price 1.47 1.71 1.91 2.91 1.80 1.90 1.40 -
P/RPS 2.22 2.00 1.85 1.54 1.08 0.80 0.76 19.54%
P/EPS 21.58 8.28 6.61 7.19 12.12 8.22 6.53 22.02%
EY 4.63 12.07 15.13 13.91 8.25 12.16 15.31 -18.05%
DY 0.00 3.90 3.49 0.00 0.00 0.00 9.52 -
P/NAPS 1.50 1.76 2.30 1.41 1.02 1.19 0.80 11.03%

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