[KKB] YoY Quarter Result on 31-Dec-1999 [#4]

Announcement Date
25-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 16,947 11,056 16,362 29,348 0 -100.00%
PBT 2,187 166 2,433 7,233 0 -100.00%
Tax -384 -31 -699 11 0 -100.00%
NP 1,803 135 1,734 7,244 0 -100.00%
-
NP to SH 1,803 135 1,734 7,244 0 -100.00%
-
Tax Rate 17.56% 18.67% 28.73% -0.15% - -
Total Cost 15,144 10,921 14,628 22,104 0 -100.00%
-
Net Worth 47,507 68,896 62,943 55,168 0 -100.00%
Dividend
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 2,375 1,862 626 601 - -100.00%
Div Payout % 131.75% 1,379.31% 36.12% 8.30% - -
Equity
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 47,507 68,896 62,943 55,168 0 -100.00%
NOSH 47,507 46,551 15,657 15,032 0 -100.00%
Ratio Analysis
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 10.64% 1.22% 10.60% 24.68% 0.00% -
ROE 3.80% 0.20% 2.75% 13.13% 0.00% -
Per Share
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 35.67 23.75 104.50 195.23 0.00 -100.00%
EPS 3.80 0.29 4.29 48.19 0.00 -100.00%
DPS 5.00 4.00 4.00 4.00 0.00 -100.00%
NAPS 1.00 1.48 4.02 3.67 2.37 0.90%
Adjusted Per Share Value based on latest NOSH - 15,032
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 5.87 3.83 5.67 10.16 0.00 -100.00%
EPS 0.62 0.05 0.60 2.51 0.00 -100.00%
DPS 0.82 0.64 0.22 0.21 0.00 -100.00%
NAPS 0.1645 0.2386 0.218 0.1911 2.37 2.81%
Price Multiplier on Financial Quarter End Date
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/02 31/12/01 26/12/00 - - -
Price 1.16 1.48 1.43 0.00 0.00 -
P/RPS 3.25 6.23 1.37 0.00 0.00 -100.00%
P/EPS 30.57 510.34 12.91 0.00 0.00 -100.00%
EY 3.27 0.20 7.74 0.00 0.00 -100.00%
DY 4.31 2.70 2.80 0.00 0.00 -100.00%
P/NAPS 1.16 1.00 0.36 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 27/02/03 26/02/02 26/02/01 25/02/00 - -
Price 1.13 1.52 1.52 2.36 0.00 -
P/RPS 3.17 6.40 1.45 1.21 0.00 -100.00%
P/EPS 29.77 524.14 13.73 4.90 0.00 -100.00%
EY 3.36 0.19 7.29 20.42 0.00 -100.00%
DY 4.42 2.63 2.63 1.69 0.00 -100.00%
P/NAPS 1.13 1.03 0.38 0.64 0.00 -100.00%

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