[KKB] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 14.4%
YoY- 328.76%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 38,468 69,384 69,566 62,087 30,712 28,164 32,746 2.71%
PBT 8,157 9,669 28,407 17,043 4,541 5,519 5,872 5.62%
Tax -373 -2,475 -7,280 -4,692 -1,724 -1,585 -1,683 -22.18%
NP 7,784 7,194 21,127 12,351 2,817 3,934 4,189 10.86%
-
NP to SH 7,318 6,701 21,042 11,988 2,796 3,997 4,163 9.84%
-
Tax Rate 4.57% 25.60% 25.63% 27.53% 37.97% 28.72% 28.66% -
Total Cost 30,684 62,190 48,439 49,736 27,895 24,230 28,557 1.20%
-
Net Worth 257,676 247,421 234,659 178,853 144,832 104,372 48,274 32.16%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 12,883 12,886 32,233 12,084 4,023 5,029 2,413 32.16%
Div Payout % 176.06% 192.31% 153.19% 100.81% 143.89% 125.84% 57.98% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 257,676 247,421 234,659 178,853 144,832 104,372 48,274 32.16%
NOSH 257,676 257,730 257,867 80,564 80,462 62,874 48,274 32.16%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 20.24% 10.37% 30.37% 19.89% 9.17% 13.97% 12.79% -
ROE 2.84% 2.71% 8.97% 6.70% 1.93% 3.83% 8.62% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.93 26.92 26.98 77.06 38.17 44.79 67.83 -22.27%
EPS 2.84 2.60 8.16 14.88 3.47 6.35 6.90 -13.74%
DPS 5.00 5.00 12.50 15.00 5.00 8.00 5.00 0.00%
NAPS 1.00 0.96 0.91 2.22 1.80 1.66 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 80,564
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.32 24.03 24.09 21.50 10.64 9.75 11.34 2.71%
EPS 2.53 2.32 7.29 4.15 0.97 1.38 1.44 9.83%
DPS 4.46 4.46 11.16 4.19 1.39 1.74 0.84 32.04%
NAPS 0.8925 0.8569 0.8127 0.6195 0.5016 0.3615 0.1672 32.16%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.44 1.70 1.90 3.01 1.78 2.25 1.45 -
P/RPS 9.65 6.31 7.04 3.91 4.66 5.02 2.14 28.50%
P/EPS 50.70 65.38 23.28 20.23 51.22 35.39 16.81 20.18%
EY 1.97 1.53 4.29 4.94 1.95 2.83 5.95 -16.81%
DY 3.47 2.94 6.58 4.98 2.81 3.56 3.45 0.09%
P/NAPS 1.44 1.77 2.09 1.36 0.99 1.36 1.45 -0.11%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 20/02/12 23/02/11 23/02/10 24/02/09 26/02/08 26/02/07 -
Price 1.52 1.75 2.05 3.65 1.69 2.00 1.65 -
P/RPS 10.18 6.50 7.60 4.74 4.43 4.46 2.43 26.93%
P/EPS 53.52 67.31 25.12 24.53 48.63 31.46 19.13 18.68%
EY 1.87 1.49 3.98 4.08 2.06 3.18 5.23 -15.73%
DY 3.29 2.86 6.10 4.11 2.96 4.00 3.03 1.38%
P/NAPS 1.52 1.82 2.25 1.64 0.94 1.20 1.65 -1.35%

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