[KKB] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 23.41%
YoY- 149.04%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 219,731 197,625 234,667 261,158 145,142 118,859 141,359 7.62%
PBT 50,554 28,429 81,139 92,990 39,321 17,080 20,827 15.91%
Tax -11,196 -7,150 -20,089 -23,765 -10,608 -4,901 -6,026 10.86%
NP 39,358 21,279 61,050 69,225 28,713 12,179 14,801 17.68%
-
NP to SH 37,804 19,877 60,948 67,843 27,242 12,089 14,773 16.93%
-
Tax Rate 22.15% 25.15% 24.76% 25.56% 26.98% 28.69% 28.93% -
Total Cost 180,373 176,346 173,617 191,933 116,429 106,680 126,558 6.07%
-
Net Worth 280,802 253,070 250,318 213,894 161,091 142,059 98,808 18.99%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 19,324 12,886 45,136 24,979 4,023 5,029 4,827 25.98%
Div Payout % 51.12% 64.83% 74.06% 36.82% 14.77% 41.61% 32.68% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 280,802 253,070 250,318 213,894 161,091 142,059 98,808 18.99%
NOSH 257,617 258,235 258,060 257,704 80,545 80,259 62,143 26.71%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 17.91% 10.77% 26.02% 26.51% 19.78% 10.25% 10.47% -
ROE 13.46% 7.85% 24.35% 31.72% 16.91% 8.51% 14.95% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 85.29 76.53 90.93 101.34 180.20 148.09 227.47 -15.07%
EPS 14.67 7.70 23.62 26.33 33.82 15.06 23.77 -7.72%
DPS 7.50 5.00 17.50 9.69 5.00 6.27 7.77 -0.58%
NAPS 1.09 0.98 0.97 0.83 2.00 1.77 1.59 -6.09%
Adjusted Per Share Value based on latest NOSH - 257,704
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 76.10 68.45 81.28 90.45 50.27 41.17 48.96 7.62%
EPS 13.09 6.88 21.11 23.50 9.44 4.19 5.12 16.91%
DPS 6.69 4.46 15.63 8.65 1.39 1.74 1.67 25.99%
NAPS 0.9726 0.8765 0.867 0.7408 0.5579 0.492 0.3422 18.99%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.40 1.48 1.60 1.88 2.37 1.90 2.10 -
P/RPS 2.81 1.93 1.76 1.86 1.32 1.28 0.92 20.43%
P/EPS 16.35 19.23 6.77 7.14 7.01 12.61 8.83 10.80%
EY 6.11 5.20 14.76 14.00 14.27 7.93 11.32 -9.75%
DY 3.13 3.38 10.94 5.16 2.11 3.30 3.70 -2.74%
P/NAPS 2.20 1.51 1.65 2.27 1.19 1.07 1.32 8.87%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/10/13 07/11/12 24/11/11 11/11/10 17/11/09 18/11/08 12/11/07 -
Price 2.80 1.47 1.71 1.91 2.91 1.80 1.90 -
P/RPS 3.28 1.92 1.88 1.88 1.61 1.22 0.84 25.46%
P/EPS 19.08 19.10 7.24 7.26 8.60 11.95 7.99 15.59%
EY 5.24 5.24 13.81 13.78 11.62 8.37 12.51 -13.48%
DY 2.68 3.40 10.23 5.07 1.72 3.48 4.09 -6.79%
P/NAPS 2.57 1.50 1.76 2.30 1.46 1.02 1.19 13.67%

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