[KKB] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.83%
YoY- 31.15%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 261,158 145,142 118,859 141,359 89,190 81,261 67,090 25.40%
PBT 92,990 39,321 17,080 20,827 14,694 8,070 8,808 48.08%
Tax -23,765 -10,608 -4,901 -6,026 -2,843 -1,903 -2,074 50.12%
NP 69,225 28,713 12,179 14,801 11,851 6,167 6,734 47.43%
-
NP to SH 67,843 27,242 12,089 14,773 11,264 6,084 6,734 46.93%
-
Tax Rate 25.56% 26.98% 28.69% 28.93% 19.35% 23.58% 23.55% -
Total Cost 191,933 116,429 106,680 126,558 77,339 75,094 60,356 21.25%
-
Net Worth 213,894 161,091 142,059 98,808 48,181 48,190 76,685 18.63%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 24,979 4,023 5,029 4,827 7,231 2,410 2,411 47.62%
Div Payout % 36.82% 14.77% 41.61% 32.68% 64.20% 39.62% 35.81% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 213,894 161,091 142,059 98,808 48,181 48,190 76,685 18.63%
NOSH 257,704 80,545 80,259 62,143 48,181 48,190 48,229 32.20%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 26.51% 19.78% 10.25% 10.47% 13.29% 7.59% 10.04% -
ROE 31.72% 16.91% 8.51% 14.95% 23.38% 12.62% 8.78% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 101.34 180.20 148.09 227.47 185.11 168.62 139.10 -5.13%
EPS 26.33 33.82 15.06 23.77 23.38 12.62 13.96 11.14%
DPS 9.69 5.00 6.27 7.77 15.00 5.00 5.00 11.65%
NAPS 0.83 2.00 1.77 1.59 1.00 1.00 1.59 -10.26%
Adjusted Per Share Value based on latest NOSH - 62,143
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 90.45 50.27 41.17 48.96 30.89 28.14 23.24 25.40%
EPS 23.50 9.44 4.19 5.12 3.90 2.11 2.33 46.96%
DPS 8.65 1.39 1.74 1.67 2.50 0.83 0.84 47.47%
NAPS 0.7408 0.5579 0.492 0.3422 0.1669 0.1669 0.2656 18.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.88 2.37 1.90 2.10 1.60 1.25 1.38 -
P/RPS 1.86 1.32 1.28 0.92 0.86 0.74 0.99 11.07%
P/EPS 7.14 7.01 12.61 8.83 6.84 9.90 9.88 -5.26%
EY 14.00 14.27 7.93 11.32 14.61 10.10 10.12 5.55%
DY 5.16 2.11 3.30 3.70 9.38 4.00 3.62 6.08%
P/NAPS 2.27 1.19 1.07 1.32 1.60 1.25 0.87 17.32%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 17/11/09 18/11/08 12/11/07 22/11/06 22/11/05 23/11/04 -
Price 1.91 2.91 1.80 1.90 1.40 1.11 1.40 -
P/RPS 1.88 1.61 1.22 0.84 0.76 0.66 1.01 10.90%
P/EPS 7.26 8.60 11.95 7.99 5.99 8.79 10.03 -5.24%
EY 13.78 11.62 8.37 12.51 16.70 11.37 9.97 5.53%
DY 5.07 1.72 3.48 4.09 10.71 4.50 3.57 6.01%
P/NAPS 2.30 1.46 1.02 1.19 1.40 1.11 0.88 17.35%

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