[KKB] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 126.72%
YoY- 154.2%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 210,144 238,052 270,204 120,952 97,612 149,816 80,364 17.35%
PBT 42,608 104,568 107,300 36,532 14,212 14,176 10,920 25.44%
Tax -10,468 -25,836 -27,476 -10,228 -4,628 -4,344 -2,860 24.11%
NP 32,140 78,732 79,824 26,304 9,584 9,832 8,060 25.90%
-
NP to SH 30,844 78,712 76,180 24,688 9,712 9,772 7,864 25.55%
-
Tax Rate 24.57% 24.71% 25.61% 28.00% 32.56% 30.64% 26.19% -
Total Cost 178,004 159,320 190,380 94,648 88,028 139,984 72,304 16.18%
-
Net Worth 255,314 255,323 197,378 151,479 107,489 91,250 85,982 19.86%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 255,314 255,323 197,378 151,479 107,489 91,250 85,982 19.86%
NOSH 257,892 257,903 80,562 80,574 63,229 48,280 48,304 32.16%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.29% 33.07% 29.54% 21.75% 9.82% 6.56% 10.03% -
ROE 12.08% 30.83% 38.60% 16.30% 9.04% 10.71% 9.15% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 81.48 92.30 335.40 150.11 154.38 310.30 166.37 -11.20%
EPS 11.96 30.52 94.56 30.64 15.36 20.24 16.28 -5.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 2.45 1.88 1.70 1.89 1.78 -9.30%
Adjusted Per Share Value based on latest NOSH - 80,574
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 72.78 82.45 93.58 41.89 33.81 51.89 27.83 17.35%
EPS 10.68 27.26 26.38 8.55 3.36 3.38 2.72 25.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8843 0.8843 0.6836 0.5246 0.3723 0.316 0.2978 19.86%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.67 2.10 5.75 1.47 2.25 1.70 1.37 -
P/RPS 2.05 2.28 1.71 0.98 1.46 0.55 0.82 16.48%
P/EPS 13.96 6.88 6.08 4.80 14.65 8.40 8.42 8.78%
EY 7.16 14.53 16.45 20.84 6.83 11.91 11.88 -8.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.12 2.35 0.78 1.32 0.90 0.77 13.98%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 09/05/12 04/05/11 10/05/10 06/05/09 07/05/08 09/05/07 15/05/06 -
Price 1.65 2.10 5.93 1.64 2.26 2.10 1.33 -
P/RPS 2.02 2.28 1.77 1.09 1.46 0.68 0.80 16.67%
P/EPS 13.80 6.88 6.27 5.35 14.71 10.38 8.17 9.12%
EY 7.25 14.53 15.95 18.68 6.80 9.64 12.24 -8.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.12 2.42 0.87 1.33 1.11 0.75 14.25%

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