[KKB] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
09-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 5.68%
YoY- 28.11%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 114,926 126,291 94,538 80,216 64,539 56,412 44,535 17.09%
PBT 19,274 17,168 13,942 8,737 6,888 4,419 1,593 51.45%
Tax -5,965 -4,855 -2,799 -1,907 -1,598 -1,227 -22 154.19%
NP 13,309 12,313 11,143 6,830 5,290 3,192 1,571 42.73%
-
NP to SH 13,353 12,226 10,549 6,777 5,290 3,192 1,571 42.81%
-
Tax Rate 30.95% 28.28% 20.08% 21.83% 23.20% 27.77% 1.38% -
Total Cost 101,617 113,978 83,395 73,386 59,249 53,220 42,964 15.41%
-
Net Worth 128,668 92,844 48,265 79,206 74,711 70,312 70,971 10.41%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 5,029 9,645 2,413 2,410 2,411 2,375 1,862 17.99%
Div Payout % 37.67% 78.90% 22.88% 35.57% 45.59% 74.42% 118.53% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 128,668 92,844 48,265 79,206 74,711 70,312 70,971 10.41%
NOSH 74,375 61,082 48,265 48,296 48,200 46,875 47,631 7.70%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.58% 9.75% 11.79% 8.51% 8.20% 5.66% 3.53% -
ROE 10.38% 13.17% 21.86% 8.56% 7.08% 4.54% 2.21% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 154.52 206.76 195.87 166.09 133.90 120.35 93.50 8.72%
EPS 17.95 20.02 21.86 14.03 10.97 6.81 3.30 32.58%
DPS 6.76 15.79 5.00 5.00 5.00 5.00 3.91 9.54%
NAPS 1.73 1.52 1.00 1.64 1.55 1.50 1.49 2.51%
Adjusted Per Share Value based on latest NOSH - 48,296
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 39.80 43.74 32.74 27.78 22.35 19.54 15.42 17.10%
EPS 4.62 4.23 3.65 2.35 1.83 1.11 0.54 42.96%
DPS 1.74 3.34 0.84 0.83 0.84 0.82 0.64 18.12%
NAPS 0.4456 0.3216 0.1672 0.2743 0.2588 0.2435 0.2458 10.41%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.29 1.81 1.38 1.18 1.40 1.37 1.45 -
P/RPS 1.48 0.88 0.70 0.71 1.05 1.14 1.55 -0.76%
P/EPS 12.76 9.04 6.31 8.41 12.76 20.12 43.96 -18.61%
EY 7.84 11.06 15.84 11.89 7.84 4.97 2.27 22.92%
DY 2.95 8.72 3.62 4.24 3.57 3.65 2.70 1.48%
P/NAPS 1.32 1.19 1.38 0.72 0.90 0.91 0.97 5.26%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 05/08/08 02/08/07 03/08/06 09/08/05 10/08/04 27/08/03 27/08/02 -
Price 4.20 2.32 1.30 1.33 1.42 1.57 1.42 -
P/RPS 2.72 1.12 0.66 0.80 1.06 1.30 1.52 10.17%
P/EPS 23.39 11.59 5.95 9.48 12.94 23.06 43.05 -9.65%
EY 4.27 8.63 16.81 10.55 7.73 4.34 2.32 10.69%
DY 1.61 6.81 3.85 3.76 3.52 3.18 2.75 -8.52%
P/NAPS 2.43 1.53 1.30 0.81 0.92 1.05 0.95 16.92%

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