[KKB] YoY Quarter Result on 31-Mar-2001 [#1]

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Quarter Result
Revenue	13,703	12,557	10,604	11,679	12,190	2.96%
YoY %	9.13%	18.42%	-9.20%	-4.19%	-	-
Horiz. %	112.41%	103.01%	86.99%	95.81%	100.00%	-
PBT	1,405	520	154	1,043	1,275	2.45%
YoY %	170.19%	237.66%	-85.23%	-18.20%	-	-
Horiz. %	110.20%	40.78%	12.08%	81.80%	100.00%	-
Tax	-323	-199	724	-245	-372	-3.46%
YoY %	-62.31%	-127.49%	395.51%	34.14%	-	-
Horiz. %	86.83%	53.49%	-194.62%	65.86%	100.00%	-
NP	1,082	321	878	798	903	4.62%
YoY %	237.07%	-63.44%	10.03%	-11.63%	-	-
Horiz. %	119.82%	35.55%	97.23%	88.37%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	1,082	321	878	798	903	4.62%
YoY %	237.07%	-63.44%	10.03%	-11.63%	-	-
Horiz. %	119.82%	35.55%	97.23%	88.37%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	22.99%	38.27%	-470.13%	23.49%	29.18%	-
YoY %	-39.93%	108.14%	-2,101.40%	-19.50%	-	-
Horiz. %	78.79%	131.15%	-1,611.14%	80.50%	100.00%	-
Total Cost	12,621	12,236	9,726	10,881	11,287	2.83%
YoY %	3.15%	25.81%	-10.61%	-3.60%	-	-
Horiz. %	111.82%	108.41%	86.17%	96.40%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	75,836	73,169	70,334	63,854	55,685	8.02%
YoY %	3.64%	4.03%	10.15%	14.67%	-	-
Horiz. %	136.19%	131.40%	126.31%	114.67%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	75,836	73,169	70,334	63,854	55,685	8.02%
YoY %	3.64%	4.03%	10.15%	14.67%	-	-
Horiz. %	136.19%	131.40%	126.31%	114.67%	100.00%	-
NOSH	48,303	47,205	47,204	15,677	15,050	33.82%
YoY %	2.33%	0.00%	201.10%	4.17%	-	-
Horiz. %	320.95%	313.65%	313.65%	104.17%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	7.90%	2.56%	8.28%	6.83%	7.41%	-
YoY %	208.59%	-69.08%	21.23%	-7.83%	-	-
Horiz. %	106.61%	34.55%	111.74%	92.17%	100.00%	-
ROE	1.43%	0.44%	1.25%	1.25%	1.62%	-
YoY %	225.00%	-64.80%	0.00%	-22.84%	-	-
Horiz. %	88.27%	27.16%	77.16%	77.16%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	28.37	26.60	22.46	74.49	81.00	-23.05%
YoY %	6.65%	18.43%	-69.85%	-8.04%	-	-
Horiz. %	35.02%	32.84%	27.73%	91.96%	100.00%	-
EPS	2.24	0.68	1.86	5.09	6.00	-21.81%
YoY %	229.41%	-63.44%	-63.46%	-15.17%	-	-
Horiz. %	37.33%	11.33%	31.00%	84.83%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.57	1.55	1.49	4.0729	3.70	-19.27%
YoY %	1.29%	4.03%	-63.42%	10.08%	-	-
Horiz. %	42.43%	41.89%	40.27%	110.08%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 15,677
RPS	4.75	4.35	3.67	4.04	4.22	2.99%
YoY %	9.20%	18.53%	-9.16%	-4.27%	-	-
Horiz. %	112.56%	103.08%	86.97%	95.73%	100.00%	-
EPS	0.37	0.11	0.30	0.28	0.31	4.51%
YoY %	236.36%	-63.33%	7.14%	-9.68%	-	-
Horiz. %	119.35%	35.48%	96.77%	90.32%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.2627	0.2534	0.2436	0.2212	0.1929	8.02%
YoY %	3.67%	4.02%	10.13%	14.67%	-	-
Horiz. %	136.18%	131.36%	126.28%	114.67%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	1.60	1.18	1.56	1.44	2.42	-
P/RPS	5.64	4.44	6.94	1.93	2.99	17.18%
YoY %	27.03%	-36.02%	259.59%	-35.45%	-	-
Horiz. %	188.63%	148.49%	232.11%	64.55%	100.00%	-
P/EPS	71.43	173.53	83.87	28.29	40.33	15.35%
YoY %	-58.84%	106.90%	196.47%	-29.85%	-	-
Horiz. %	177.11%	430.28%	207.96%	70.15%	100.00%	-
EY	1.40	0.58	1.19	3.53	2.48	-13.31%
YoY %	141.38%	-51.26%	-66.29%	42.34%	-	-
Horiz. %	56.45%	23.39%	47.98%	142.34%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.02	0.76	1.05	0.35	0.65	11.91%
YoY %	34.21%	-27.62%	200.00%	-46.15%	-	-
Horiz. %	156.92%	116.92%	161.54%	53.85%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	11/05/04	28/05/03	28/05/02	22/05/01	25/05/00	-
Price	1.54	1.26	1.47	1.32	2.32	-
P/RPS	5.43	4.74	6.54	1.77	2.86	17.37%
YoY %	14.56%	-27.52%	269.49%	-38.11%	-	-
Horiz. %	189.86%	165.73%	228.67%	61.89%	100.00%	-
P/EPS	68.75	185.29	79.03	25.93	38.67	15.46%
YoY %	-62.90%	134.46%	204.78%	-32.95%	-	-
Horiz. %	177.79%	479.16%	204.37%	67.05%	100.00%	-
EY	1.45	0.54	1.27	3.86	2.59	-13.49%
YoY %	168.52%	-57.48%	-67.10%	49.03%	-	-
Horiz. %	55.98%	20.85%	49.03%	149.03%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.98	0.81	0.99	0.32	0.63	11.67%
YoY %	20.99%	-18.18%	209.38%	-49.21%	-	-
Horiz. %	155.56%	128.57%	157.14%	50.79%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos