[KKB] YoY Quarter 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- 33.34%
YoY- 120.14%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 68,627 48,876 35,697 31,764 16,696 22,044 20,999 21.80%
PBT 31,019 14,336 4,373 6,567 2,908 2,156 2,823 49.07%
Tax -7,639 -3,279 -872 -1,936 -765 -721 -725 48.03%
NP 23,380 11,057 3,501 4,631 2,143 1,435 2,098 49.42%
-
NP to SH 23,348 10,479 3,403 4,667 2,120 1,405 2,098 49.39%
-
Tax Rate 24.63% 22.87% 19.94% 29.48% 26.31% 33.44% 25.68% -
Total Cost 45,247 37,819 32,196 27,133 14,553 20,609 18,901 15.65%
-
Net Worth 213,894 166,729 142,059 98,808 84,318 48,190 76,685 18.63%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 4,818 - - -
Div Payout % - - - - 227.27% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 213,894 166,729 142,059 98,808 84,318 48,190 76,685 18.63%
NOSH 257,704 80,545 80,259 62,143 48,181 48,190 48,229 32.20%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 34.07% 22.62% 9.81% 14.58% 12.84% 6.51% 9.99% -
ROE 10.92% 6.29% 2.40% 4.72% 2.51% 2.92% 2.74% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 26.63 60.68 44.48 51.11 34.65 45.74 43.54 -7.86%
EPS 9.06 13.01 4.24 7.51 4.40 2.92 4.35 13.00%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 0.83 2.07 1.77 1.59 1.75 1.00 1.59 -10.26%
Adjusted Per Share Value based on latest NOSH - 62,143
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 23.77 16.93 12.36 11.00 5.78 7.63 7.27 21.81%
EPS 8.09 3.63 1.18 1.62 0.73 0.49 0.73 49.28%
DPS 0.00 0.00 0.00 0.00 1.67 0.00 0.00 -
NAPS 0.7408 0.5775 0.492 0.3422 0.292 0.1669 0.2656 18.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.88 2.37 1.90 2.10 1.60 1.25 1.38 -
P/RPS 7.06 3.91 4.27 4.11 4.62 2.73 3.17 14.26%
P/EPS 20.75 18.22 44.81 27.96 36.36 42.87 31.72 -6.82%
EY 4.82 5.49 2.23 3.58 2.75 2.33 3.15 7.34%
DY 0.00 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 2.27 1.14 1.07 1.32 0.91 1.25 0.87 17.32%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 17/11/09 18/11/08 12/11/07 22/11/06 22/11/05 23/11/04 -
Price 1.91 2.91 1.80 1.90 1.40 1.11 1.40 -
P/RPS 7.17 4.80 4.05 3.72 4.04 2.43 3.22 14.26%
P/EPS 21.08 22.37 42.45 25.30 31.82 38.07 32.18 -6.80%
EY 4.74 4.47 2.36 3.95 3.14 2.63 3.11 7.27%
DY 0.00 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 2.30 1.41 1.02 1.19 0.80 1.11 0.88 17.35%

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