[KKB] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
05-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 37.82%
YoY- 51.02%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 215,973 243,090 241,407 131,963 114,926 126,291 94,538 14.74%
PBT 37,010 100,835 76,307 29,358 19,274 17,168 13,942 17.65%
Tax -9,206 -24,921 -19,405 -8,201 -5,965 -4,855 -2,799 21.92%
NP 27,804 75,914 56,902 21,157 13,309 12,313 11,143 16.44%
-
NP to SH 26,637 75,780 54,974 20,166 13,353 12,226 10,549 16.67%
-
Tax Rate 24.87% 24.71% 25.43% 27.93% 30.95% 28.28% 20.08% -
Total Cost 188,169 167,176 184,505 110,806 101,617 113,978 83,395 14.51%
-
Net Worth 249,842 242,495 201,156 80,526 128,668 92,844 48,265 31.49%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 25,789 32,233 24,979 4,023 5,029 9,645 2,413 48.36%
Div Payout % 96.82% 42.54% 45.44% 19.95% 37.67% 78.90% 22.88% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 249,842 242,495 201,156 80,526 128,668 92,844 48,265 31.49%
NOSH 257,569 257,973 257,892 80,526 74,375 61,082 48,265 32.15%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.87% 31.23% 23.57% 16.03% 11.58% 9.75% 11.79% -
ROE 10.66% 31.25% 27.33% 25.04% 10.38% 13.17% 21.86% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 83.85 94.23 93.61 163.87 154.52 206.76 195.87 -13.17%
EPS 10.34 29.38 21.32 25.04 17.95 20.02 21.86 -11.72%
DPS 10.00 12.50 9.69 5.00 6.76 15.79 5.00 12.23%
NAPS 0.97 0.94 0.78 1.00 1.73 1.52 1.00 -0.50%
Adjusted Per Share Value based on latest NOSH - 80,526
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 74.80 84.19 83.61 45.71 39.80 43.74 32.74 14.74%
EPS 9.23 26.25 19.04 6.98 4.62 4.23 3.65 16.70%
DPS 8.93 11.16 8.65 1.39 1.74 3.34 0.84 48.23%
NAPS 0.8653 0.8399 0.6967 0.2789 0.4456 0.3216 0.1672 31.48%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.54 1.96 1.80 1.70 2.29 1.81 1.38 -
P/RPS 1.84 2.08 1.92 1.04 1.48 0.88 0.70 17.45%
P/EPS 14.89 6.67 8.44 6.79 12.76 9.04 6.31 15.36%
EY 6.72 14.99 11.84 14.73 7.84 11.06 15.84 -13.30%
DY 6.49 6.38 5.38 2.94 2.95 8.72 3.62 10.20%
P/NAPS 1.59 2.09 2.31 1.70 1.32 1.19 1.38 2.38%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 07/08/12 28/07/11 05/08/10 05/08/09 05/08/08 02/08/07 03/08/06 -
Price 1.50 1.99 1.89 2.10 4.20 2.32 1.30 -
P/RPS 1.79 2.11 2.02 1.28 2.72 1.12 0.66 18.07%
P/EPS 14.50 6.77 8.87 8.39 23.39 11.59 5.95 15.98%
EY 6.89 14.76 11.28 11.93 4.27 8.63 16.81 -13.80%
DY 6.67 6.28 5.12 2.38 1.61 6.81 3.85 9.58%
P/NAPS 1.55 2.12 2.42 2.10 2.43 1.53 1.30 2.97%

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