[CLASSITA] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 10.44%
YoY- 3.7%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 96,668 94,306 84,812 68,714 63,508 62,764 68,500 25.73%
PBT 8,692 7,286 6,204 8,993 8,168 7,066 5,604 33.88%
Tax -2,114 -1,882 -1,624 -2,209 -2,025 -1,968 -1,592 20.74%
NP 6,577 5,404 4,580 6,784 6,142 5,098 4,012 38.90%
-
NP to SH 6,577 5,404 4,580 6,784 6,142 5,098 4,012 38.90%
-
Tax Rate 24.32% 25.83% 26.18% 24.56% 24.79% 27.85% 28.41% -
Total Cost 90,090 88,902 80,232 61,930 57,365 57,666 64,488 24.89%
-
Net Worth 71,608 69,139 71,153 55,984 50,313 49,871 48,478 29.60%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 4,768 - 1,317 - - - -
Div Payout % - 88.24% - 19.42% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 71,608 69,139 71,153 55,984 50,313 49,871 48,478 29.60%
NOSH 79,564 79,470 81,785 65,864 60,618 55,413 55,722 26.71%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.80% 5.73% 5.40% 9.87% 9.67% 8.12% 5.86% -
ROE 9.19% 7.82% 6.44% 12.12% 12.21% 10.22% 8.28% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 121.50 118.67 103.70 104.33 104.77 113.27 122.93 -0.77%
EPS 8.27 6.80 5.60 10.30 10.13 9.20 7.20 9.64%
DPS 0.00 6.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.87 0.85 0.83 0.90 0.87 2.27%
Adjusted Per Share Value based on latest NOSH - 80,629
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 7.84 7.65 6.88 5.57 5.15 5.09 5.56 25.66%
EPS 0.53 0.44 0.37 0.55 0.50 0.41 0.33 37.02%
DPS 0.00 0.39 0.00 0.11 0.00 0.00 0.00 -
NAPS 0.0581 0.0561 0.0577 0.0454 0.0408 0.0405 0.0393 29.68%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - - -
Price 1.10 1.05 1.30 1.39 0.94 0.00 0.00 -
P/RPS 0.91 0.88 1.25 1.33 0.90 0.00 0.00 -
P/EPS 13.31 15.44 23.21 13.50 9.28 0.00 0.00 -
EY 7.52 6.48 4.31 7.41 10.78 0.00 0.00 -
DY 0.00 5.71 0.00 1.44 0.00 0.00 0.00 -
P/NAPS 1.22 1.21 1.49 1.64 1.13 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 24/08/04 31/05/04 27/02/04 13/11/03 28/07/03 28/07/03 -
Price 1.15 1.09 1.13 1.38 1.62 0.00 0.00 -
P/RPS 0.95 0.92 1.09 1.32 1.55 0.00 0.00 -
P/EPS 13.91 16.03 20.18 13.40 15.99 0.00 0.00 -
EY 7.19 6.24 4.96 7.46 6.26 0.00 0.00 -
DY 0.00 5.50 0.00 1.45 0.00 0.00 0.00 -
P/NAPS 1.28 1.25 1.30 1.62 1.95 0.00 0.00 -

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