[KKB] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 34.39%
YoY- 0.27%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 227,508 260,599 213,830 127,242 123,726 116,593 83,382 18.19%
PBT 46,911 103,671 69,515 21,682 20,483 17,426 11,190 26.95%
Tax -11,442 -25,943 -17,888 -6,440 -5,999 -4,826 -2,046 33.19%
NP 35,469 77,728 51,627 15,242 14,484 12,600 9,144 25.32%
-
NP to SH 34,640 77,530 49,307 14,632 14,592 12,400 8,633 26.03%
-
Tax Rate 24.39% 25.02% 25.73% 29.70% 29.29% 27.69% 18.28% -
Total Cost 192,039 182,871 162,203 112,000 109,242 103,993 74,238 17.14%
-
Net Worth 255,314 255,323 161,125 151,479 107,489 48,280 85,982 19.86%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 25,789 45,128 12,084 4,023 5,029 9,645 2,413 48.36%
Div Payout % 74.45% 58.21% 24.51% 27.50% 34.47% 77.79% 27.96% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 255,314 255,323 161,125 151,479 107,489 48,280 85,982 19.86%
NOSH 257,892 257,903 80,562 80,574 63,229 48,280 48,304 32.16%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 15.59% 29.83% 24.14% 11.98% 11.71% 10.81% 10.97% -
ROE 13.57% 30.37% 30.60% 9.66% 13.58% 25.68% 10.04% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 88.22 101.05 265.42 157.92 195.68 241.49 172.62 -10.57%
EPS 13.43 30.06 61.20 18.16 23.08 25.68 17.87 -4.64%
DPS 10.00 17.50 15.00 4.99 7.96 20.00 5.00 12.23%
NAPS 0.99 0.99 2.00 1.88 1.70 1.00 1.78 -9.30%
Adjusted Per Share Value based on latest NOSH - 80,574
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 78.80 90.26 74.06 44.07 42.85 40.38 28.88 18.19%
EPS 12.00 26.85 17.08 5.07 5.05 4.29 2.99 26.03%
DPS 8.93 15.63 4.19 1.39 1.74 3.34 0.84 48.23%
NAPS 0.8843 0.8843 0.5581 0.5246 0.3723 0.1672 0.2978 19.86%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.67 2.10 5.75 1.47 2.25 1.70 1.37 -
P/RPS 1.89 2.08 2.17 0.93 1.15 0.70 0.79 15.63%
P/EPS 12.43 6.99 9.39 8.09 9.75 6.62 7.67 8.37%
EY 8.04 14.32 10.64 12.35 10.26 15.11 13.05 -7.74%
DY 5.99 8.33 2.61 3.40 3.54 11.76 3.65 8.59%
P/NAPS 1.69 2.12 2.88 0.78 1.32 1.70 0.77 13.98%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 09/05/12 04/05/11 10/05/10 06/05/09 07/05/08 09/05/07 15/05/06 -
Price 1.65 2.10 5.93 1.64 2.26 2.10 1.33 -
P/RPS 1.87 2.08 2.23 1.04 1.15 0.87 0.77 15.92%
P/EPS 12.28 6.99 9.69 9.03 9.79 8.18 7.44 8.70%
EY 8.14 14.32 10.32 11.07 10.21 12.23 13.44 -8.01%
DY 6.06 8.33 2.53 3.04 3.52 9.52 3.76 8.27%
P/NAPS 1.67 2.12 2.97 0.87 1.33 2.10 0.75 14.25%

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