[KKB] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -6.34%
YoY- -9.03%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 28,164 32,746 22,706 24,927 16,197 16,947 11,056 16.85%
PBT 5,519 5,872 3,954 2,173 2,789 2,187 166 79.27%
Tax -1,585 -1,683 -71 -208 -629 -384 -31 92.59%
NP 3,934 4,189 3,883 1,965 2,160 1,803 135 75.37%
-
NP to SH 3,997 4,163 3,504 1,965 2,160 1,803 135 75.84%
-
Tax Rate 28.72% 28.66% 1.80% 9.57% 22.55% 17.56% 18.67% -
Total Cost 24,230 28,557 18,823 22,962 14,037 15,144 10,921 14.19%
-
Net Worth 104,372 48,274 87,377 78,575 75,238 47,507 68,896 7.16%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 5,029 2,413 2,413 2,410 2,411 2,375 1,862 18.00%
Div Payout % 125.84% 57.98% 68.89% 122.66% 111.64% 131.75% 1,379.31% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 104,372 48,274 87,377 78,575 75,238 47,507 68,896 7.16%
NOSH 62,874 48,274 48,274 48,205 48,230 47,507 46,551 5.13%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 13.97% 12.79% 17.10% 7.88% 13.34% 10.64% 1.22% -
ROE 3.83% 8.62% 4.01% 2.50% 2.87% 3.80% 0.20% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 44.79 67.83 47.03 51.71 33.58 35.67 23.75 11.14%
EPS 6.35 6.90 7.26 4.07 4.48 3.80 0.29 67.22%
DPS 8.00 5.00 5.00 5.00 5.00 5.00 4.00 12.24%
NAPS 1.66 1.00 1.81 1.63 1.56 1.00 1.48 1.93%
Adjusted Per Share Value based on latest NOSH - 48,205
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 9.75 11.34 7.86 8.63 5.61 5.87 3.83 16.84%
EPS 1.38 1.44 1.21 0.68 0.75 0.62 0.05 73.79%
DPS 1.74 0.84 0.84 0.83 0.84 0.82 0.64 18.13%
NAPS 0.3615 0.1672 0.3026 0.2721 0.2606 0.1645 0.2386 7.16%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.25 1.45 1.28 1.33 1.50 1.16 1.48 -
P/RPS 5.02 2.14 2.72 2.57 4.47 3.25 6.23 -3.53%
P/EPS 35.39 16.81 17.63 32.63 33.49 30.57 510.34 -35.89%
EY 2.83 5.95 5.67 3.06 2.99 3.27 0.20 55.49%
DY 3.56 3.45 3.91 3.76 3.33 4.31 2.70 4.71%
P/NAPS 1.36 1.45 0.71 0.82 0.96 1.16 1.00 5.25%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 26/02/07 23/02/06 24/02/05 17/02/04 27/02/03 26/02/02 -
Price 2.00 1.65 1.37 1.34 1.68 1.13 1.52 -
P/RPS 4.46 2.43 2.91 2.59 5.00 3.17 6.40 -5.83%
P/EPS 31.46 19.13 18.87 32.87 37.51 29.77 524.14 -37.41%
EY 3.18 5.23 5.30 3.04 2.67 3.36 0.19 59.90%
DY 4.00 3.03 3.65 3.73 2.98 4.42 2.63 7.23%
P/NAPS 1.20 1.65 0.76 0.82 1.08 1.13 1.03 2.57%

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