[KKB] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
03-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 22.19%
YoY- 55.66%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 131,963 114,926 126,291 94,538 80,216 64,539 56,412 15.20%
PBT 29,358 19,274 17,168 13,942 8,737 6,888 4,419 37.06%
Tax -8,201 -5,965 -4,855 -2,799 -1,907 -1,598 -1,227 37.20%
NP 21,157 13,309 12,313 11,143 6,830 5,290 3,192 37.01%
-
NP to SH 20,166 13,353 12,226 10,549 6,777 5,290 3,192 35.92%
-
Tax Rate 27.93% 30.95% 28.28% 20.08% 21.83% 23.20% 27.77% -
Total Cost 110,806 101,617 113,978 83,395 73,386 59,249 53,220 12.98%
-
Net Worth 80,526 128,668 92,844 48,265 79,206 74,711 70,312 2.28%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 4,023 5,029 9,645 2,413 2,410 2,411 2,375 9.17%
Div Payout % 19.95% 37.67% 78.90% 22.88% 35.57% 45.59% 74.42% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 80,526 128,668 92,844 48,265 79,206 74,711 70,312 2.28%
NOSH 80,526 74,375 61,082 48,265 48,296 48,200 46,875 9.42%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 16.03% 11.58% 9.75% 11.79% 8.51% 8.20% 5.66% -
ROE 25.04% 10.38% 13.17% 21.86% 8.56% 7.08% 4.54% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 163.87 154.52 206.76 195.87 166.09 133.90 120.35 5.27%
EPS 25.04 17.95 20.02 21.86 14.03 10.97 6.81 24.21%
DPS 5.00 6.76 15.79 5.00 5.00 5.00 5.00 0.00%
NAPS 1.00 1.73 1.52 1.00 1.64 1.55 1.50 -6.52%
Adjusted Per Share Value based on latest NOSH - 48,265
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 45.71 39.80 43.74 32.74 27.78 22.35 19.54 15.20%
EPS 6.98 4.62 4.23 3.65 2.35 1.83 1.11 35.82%
DPS 1.39 1.74 3.34 0.84 0.83 0.84 0.82 9.18%
NAPS 0.2789 0.4456 0.3216 0.1672 0.2743 0.2588 0.2435 2.28%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.70 2.29 1.81 1.38 1.18 1.40 1.37 -
P/RPS 1.04 1.48 0.88 0.70 0.71 1.05 1.14 -1.51%
P/EPS 6.79 12.76 9.04 6.31 8.41 12.76 20.12 -16.54%
EY 14.73 7.84 11.06 15.84 11.89 7.84 4.97 19.83%
DY 2.94 2.95 8.72 3.62 4.24 3.57 3.65 -3.53%
P/NAPS 1.70 1.32 1.19 1.38 0.72 0.90 0.91 10.96%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 05/08/09 05/08/08 02/08/07 03/08/06 09/08/05 10/08/04 27/08/03 -
Price 2.10 4.20 2.32 1.30 1.33 1.42 1.57 -
P/RPS 1.28 2.72 1.12 0.66 0.80 1.06 1.30 -0.25%
P/EPS 8.39 23.39 11.59 5.95 9.48 12.94 23.06 -15.49%
EY 11.93 4.27 8.63 16.81 10.55 7.73 4.34 18.33%
DY 2.38 1.61 6.81 3.85 3.76 3.52 3.18 -4.71%
P/NAPS 2.10 2.43 1.53 1.30 0.81 0.92 1.05 12.23%

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