[KKB] YoY 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- 34.43%
YoY- 207.93%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
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 41,856 60,204 68,627 48,876 35,697 31,764 16,696 16.53%
PBT 2,742 11,323 31,019 14,336 4,373 6,567 2,908 -0.97%
Tax -751 -2,807 -7,639 -3,279 -872 -1,936 -765 -0.30%
NP 1,991 8,516 23,380 11,057 3,501 4,631 2,143 -1.21%
-
NP to SH 1,756 8,516 23,348 10,479 3,403 4,667 2,120 -3.08%
-
Tax Rate 27.39% 24.79% 24.63% 22.87% 19.94% 29.48% 26.31% -
Total Cost 39,865 51,688 45,247 37,819 32,196 27,133 14,553 18.26%
-
Net Worth 253,070 250,318 213,894 166,729 142,059 98,808 84,318 20.08%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 12,903 - - - - 4,818 -
Div Payout % - 151.52% - - - - 227.27% -
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 253,070 250,318 213,894 166,729 142,059 98,808 84,318 20.08%
NOSH 258,235 258,060 257,704 80,545 80,259 62,143 48,181 32.25%
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 4.76% 14.15% 34.07% 22.62% 9.81% 14.58% 12.84% -
ROE 0.69% 3.40% 10.92% 6.29% 2.40% 4.72% 2.51% -
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 16.21 23.33 26.63 60.68 44.48 51.11 34.65 -11.88%
EPS 0.68 3.30 9.06 13.01 4.24 7.51 4.40 -26.72%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 10.00 -
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 14.50 20.85 23.77 16.93 12.36 11.00 5.78 16.55%
EPS 0.61 2.95 8.09 3.63 1.18 1.62 0.73 -2.94%
DPS 0.00 4.47 0.00 0.00 0.00 0.00 1.67 -
NAPS 0.8765 0.867 0.7408 0.5775 0.492 0.3422 0.292 20.08%
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 9.13 6.86 7.06 3.91 4.27 4.11 4.62 12.01%
P/EPS 217.65 48.48 20.75 18.22 44.81 27.96 36.36 34.71%
EY 0.46 2.06 4.82 5.49 2.23 3.58 2.75 -25.75%
DY 0.00 3.13 0.00 0.00 0.00 0.00 6.25 -
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 9.07 7.33 7.17 4.80 4.05 3.72 4.04 14.41%
P/EPS 216.18 51.82 21.08 22.37 42.45 25.30 31.82 37.58%
EY 0.46 1.93 4.74 4.47 2.36 3.95 3.14 -27.37%
DY 0.00 2.92 0.00 0.00 0.00 0.00 7.14 -
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