[KASSETS] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -29.38%
YoY- -28.99%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 161,900 157,968 273,639 311,237 384,152 429,912 454,887 -49.68%
PBT 9,634 10,608 26,192 31,321 43,964 54,052 48,123 -65.67%
Tax -2,064 -2,552 -6,741 -8,362 -11,456 -13,692 -13,587 -71.43%
NP 7,570 8,056 19,451 22,958 32,508 40,360 34,536 -63.54%
-
NP to SH 7,570 8,056 19,451 22,958 32,508 40,360 34,536 -63.54%
-
Tax Rate 21.42% 24.06% 25.74% 26.70% 26.06% 25.33% 28.23% -
Total Cost 154,330 149,912 254,188 288,278 351,644 389,552 420,351 -48.63%
-
Net Worth 190,425 192,779 188,010 189,092 187,516 187,331 174,809 5.85%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 7,836 - 7,737 5,145 7,685 - 7,470 3.23%
Div Payout % 103.52% - 39.78% 22.41% 23.64% - 21.63% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 190,425 192,779 188,010 189,092 187,516 187,331 174,809 5.85%
NOSH 78,364 78,365 77,370 77,180 76,851 76,150 74,704 3.23%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.68% 5.10% 7.11% 7.38% 8.46% 9.39% 7.59% -
ROE 3.98% 4.18% 10.35% 12.14% 17.34% 21.54% 19.76% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 206.60 201.58 353.67 403.26 499.87 564.55 608.91 -51.25%
EPS 9.66 10.28 25.14 29.75 42.30 53.00 46.23 -64.68%
DPS 10.00 0.00 10.00 6.67 10.00 0.00 10.00 0.00%
NAPS 2.43 2.46 2.43 2.45 2.44 2.46 2.34 2.54%
Adjusted Per Share Value based on latest NOSH - 77,200
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 30.99 30.24 52.38 59.58 73.53 82.29 87.07 -49.68%
EPS 1.45 1.54 3.72 4.39 6.22 7.73 6.61 -63.52%
DPS 1.50 0.00 1.48 0.98 1.47 0.00 1.43 3.22%
NAPS 0.3645 0.369 0.3599 0.362 0.3589 0.3586 0.3346 5.85%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.59 2.39 2.21 2.21 2.62 2.81 2.80 -
P/RPS 1.25 1.19 0.62 0.55 0.52 0.50 0.46 94.37%
P/EPS 26.81 23.25 8.79 7.43 6.19 5.30 6.06 168.76%
EY 3.73 4.30 11.38 13.46 16.15 18.86 16.51 -62.80%
DY 3.86 0.00 4.52 3.02 3.82 0.00 3.57 5.32%
P/NAPS 1.07 0.97 0.91 0.90 1.07 1.14 1.20 -7.33%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 17/11/03 22/08/03 27/05/03 18/02/03 18/11/02 26/08/02 -
Price 2.59 2.66 2.64 2.17 2.50 2.81 2.98 -
P/RPS 1.25 1.32 0.75 0.54 0.50 0.50 0.49 86.38%
P/EPS 26.81 25.88 10.50 7.29 5.91 5.30 6.45 157.84%
EY 3.73 3.86 9.52 13.71 16.92 18.86 15.51 -61.22%
DY 3.86 0.00 3.79 3.07 4.00 0.00 3.36 9.66%
P/NAPS 1.07 1.08 1.09 0.89 1.02 1.14 1.27 -10.76%

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