[KKB] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 59.24%
YoY- -47.89%
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 59,788 54,812 61,345 60,197 53,398 50,228 52,400 9.20%
PBT 6,392 5,620 4,471 2,242 1,556 2,080 4,230 31.71%
Tax -1,442 -1,292 -1,186 -742 -614 -796 -268 207.37%
NP 4,950 4,328 3,285 1,500 942 1,284 3,962 16.01%
-
NP to SH 4,950 4,328 3,285 1,500 942 1,284 3,962 16.01%
-
Tax Rate 22.56% 22.99% 26.53% 33.10% 39.46% 38.27% 6.34% -
Total Cost 54,838 50,484 58,060 58,697 52,456 48,944 48,438 8.63%
-
Net Worth 74,780 75,836 74,135 72,457 71,515 73,169 73,491 1.16%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 2,391 - - - 2,370 -
Div Payout % - - 72.80% - - - 59.84% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 74,780 75,836 74,135 72,457 71,515 73,169 73,491 1.16%
NOSH 48,245 48,303 47,829 47,669 47,676 47,205 47,414 1.16%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.28% 7.90% 5.35% 2.49% 1.76% 2.56% 7.56% -
ROE 6.62% 5.71% 4.43% 2.07% 1.32% 1.75% 5.39% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 123.92 113.47 128.26 126.28 112.00 106.40 110.52 7.93%
EPS 10.26 8.96 6.87 3.15 1.98 2.72 8.36 14.64%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.55 1.57 1.55 1.52 1.50 1.55 1.55 0.00%
Adjusted Per Share Value based on latest NOSH - 48,014
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 20.71 18.98 21.25 20.85 18.49 17.40 18.15 9.20%
EPS 1.71 1.50 1.14 0.52 0.33 0.44 1.37 15.94%
DPS 0.00 0.00 0.83 0.00 0.00 0.00 0.82 -
NAPS 0.259 0.2627 0.2568 0.251 0.2477 0.2534 0.2545 1.17%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.40 1.60 1.50 1.60 1.37 1.18 1.16 -
P/RPS 1.13 1.41 1.17 1.27 1.22 1.11 1.05 5.02%
P/EPS 13.65 17.86 21.84 50.85 69.34 43.38 13.88 -1.10%
EY 7.33 5.60 4.58 1.97 1.44 2.31 7.20 1.20%
DY 0.00 0.00 3.33 0.00 0.00 0.00 4.31 -
P/NAPS 0.90 1.02 0.97 1.05 0.91 0.76 0.75 12.93%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 10/08/04 11/05/04 17/02/04 20/11/03 27/08/03 28/05/03 27/02/03 -
Price 1.42 1.54 1.68 1.55 1.57 1.26 1.13 -
P/RPS 1.15 1.36 1.31 1.23 1.40 1.18 1.02 8.33%
P/EPS 13.84 17.19 24.46 49.26 79.46 46.32 13.52 1.57%
EY 7.23 5.82 4.09 2.03 1.26 2.16 7.39 -1.44%
DY 0.00 0.00 2.98 0.00 0.00 0.00 4.42 -
P/NAPS 0.92 0.98 1.08 1.02 1.05 0.81 0.73 16.69%

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