[KKB] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
02-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -1.4%
YoY- 15.9%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 241,407 131,963 114,926 126,291 94,538 80,216 64,539 24.57%
PBT 76,307 29,358 19,274 17,168 13,942 8,737 6,888 49.27%
Tax -19,405 -8,201 -5,965 -4,855 -2,799 -1,907 -1,598 51.57%
NP 56,902 21,157 13,309 12,313 11,143 6,830 5,290 48.54%
-
NP to SH 54,974 20,166 13,353 12,226 10,549 6,777 5,290 47.69%
-
Tax Rate 25.43% 27.93% 30.95% 28.28% 20.08% 21.83% 23.20% -
Total Cost 184,505 110,806 101,617 113,978 83,395 73,386 59,249 20.83%
-
Net Worth 201,156 80,526 128,668 92,844 48,265 79,206 74,711 17.93%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 24,979 4,023 5,029 9,645 2,413 2,410 2,411 47.62%
Div Payout % 45.44% 19.95% 37.67% 78.90% 22.88% 35.57% 45.59% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 201,156 80,526 128,668 92,844 48,265 79,206 74,711 17.93%
NOSH 257,892 80,526 74,375 61,082 48,265 48,296 48,200 32.23%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 23.57% 16.03% 11.58% 9.75% 11.79% 8.51% 8.20% -
ROE 27.33% 25.04% 10.38% 13.17% 21.86% 8.56% 7.08% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 93.61 163.87 154.52 206.76 195.87 166.09 133.90 -5.78%
EPS 21.32 25.04 17.95 20.02 21.86 14.03 10.97 11.70%
DPS 9.69 5.00 6.76 15.79 5.00 5.00 5.00 11.65%
NAPS 0.78 1.00 1.73 1.52 1.00 1.64 1.55 -10.80%
Adjusted Per Share Value based on latest NOSH - 61,082
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 83.61 45.71 39.80 43.74 32.74 27.78 22.35 24.58%
EPS 19.04 6.98 4.62 4.23 3.65 2.35 1.83 47.72%
DPS 8.65 1.39 1.74 3.34 0.84 0.83 0.84 47.47%
NAPS 0.6967 0.2789 0.4456 0.3216 0.1672 0.2743 0.2588 17.93%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.80 1.70 2.29 1.81 1.38 1.18 1.40 -
P/RPS 1.92 1.04 1.48 0.88 0.70 0.71 1.05 10.57%
P/EPS 8.44 6.79 12.76 9.04 6.31 8.41 12.76 -6.65%
EY 11.84 14.73 7.84 11.06 15.84 11.89 7.84 7.10%
DY 5.38 2.94 2.95 8.72 3.62 4.24 3.57 7.07%
P/NAPS 2.31 1.70 1.32 1.19 1.38 0.72 0.90 17.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 05/08/10 05/08/09 05/08/08 02/08/07 03/08/06 09/08/05 10/08/04 -
Price 1.89 2.10 4.20 2.32 1.30 1.33 1.42 -
P/RPS 2.02 1.28 2.72 1.12 0.66 0.80 1.06 11.34%
P/EPS 8.87 8.39 23.39 11.59 5.95 9.48 12.94 -6.09%
EY 11.28 11.93 4.27 8.63 16.81 10.55 7.73 6.49%
DY 5.12 2.38 1.61 6.81 3.85 3.76 3.52 6.44%
P/NAPS 2.42 2.10 2.43 1.53 1.30 0.81 0.92 17.48%

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