[KASSETS] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 37.65%
YoY- -17.3%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 429,912 454,887 479,484 467,572 468,864 525,890 518,246 -11.70%
PBT 54,052 48,123 46,485 45,528 36,168 31,084 39,320 23.60%
Tax -13,692 -13,587 -14,153 -14,352 -13,520 -11,313 -10,000 23.28%
NP 40,360 34,536 32,332 31,176 22,648 19,771 29,320 23.72%
-
NP to SH 40,360 34,536 32,332 31,176 22,648 19,771 29,320 23.72%
-
Tax Rate 25.33% 28.23% 30.45% 31.52% 37.38% 36.39% 25.43% -
Total Cost 389,552 420,351 447,152 436,396 446,216 506,119 488,926 -14.04%
-
Net Worth 187,331 174,809 164,589 156,252 146,187 140,267 146,204 17.95%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 7,470 - - - 3,710 - -
Div Payout % - 21.63% - - - 18.77% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 187,331 174,809 164,589 156,252 146,187 140,267 146,204 17.95%
NOSH 76,150 74,704 74,474 74,405 74,207 74,215 74,215 1.72%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 9.39% 7.59% 6.74% 6.67% 4.83% 3.76% 5.66% -
ROE 21.54% 19.76% 19.64% 19.95% 15.49% 14.10% 20.05% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 564.55 608.91 643.82 628.41 631.83 708.60 698.30 -13.20%
EPS 53.00 46.23 43.41 41.90 30.52 26.64 39.51 21.60%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.46 2.34 2.21 2.10 1.97 1.89 1.97 15.94%
Adjusted Per Share Value based on latest NOSH - 74,519
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 82.29 87.07 91.78 89.50 89.75 100.66 99.20 -11.70%
EPS 7.73 6.61 6.19 5.97 4.34 3.78 5.61 23.80%
DPS 0.00 1.43 0.00 0.00 0.00 0.71 0.00 -
NAPS 0.3586 0.3346 0.315 0.2991 0.2798 0.2685 0.2799 17.94%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.81 2.80 2.89 2.35 2.05 2.24 1.92 -
P/RPS 0.50 0.46 0.45 0.37 0.32 0.32 0.27 50.74%
P/EPS 5.30 6.06 6.66 5.61 6.72 8.41 4.86 5.94%
EY 18.86 16.51 15.02 17.83 14.89 11.89 20.58 -5.64%
DY 0.00 3.57 0.00 0.00 0.00 2.23 0.00 -
P/NAPS 1.14 1.20 1.31 1.12 1.04 1.19 0.97 11.35%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 18/11/02 26/08/02 24/05/02 25/02/02 21/11/01 23/08/01 25/05/01 -
Price 2.81 2.98 2.88 2.35 2.28 2.45 2.26 -
P/RPS 0.50 0.49 0.45 0.37 0.36 0.35 0.32 34.61%
P/EPS 5.30 6.45 6.63 5.61 7.47 9.20 5.72 -4.95%
EY 18.86 15.51 15.07 17.83 13.39 10.87 17.48 5.19%
DY 0.00 3.36 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 1.14 1.27 1.30 1.12 1.16 1.30 1.15 -0.58%

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