[KASSETS] QoQ Cumulative Quarter Result on 30-Jun-2002 [#4]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 42.42%
YoY- 74.68%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 233,428 192,076 107,478 454,887 359,613 233,786 117,216 58.35%
PBT 23,491 21,982 13,513 48,123 34,864 22,764 9,042 89.09%
Tax -6,272 -5,728 -3,423 -13,587 -10,615 -7,176 -3,380 51.06%
NP 17,219 16,254 10,090 34,536 24,249 15,588 5,662 110.04%
-
NP to SH 17,219 16,254 10,090 34,536 24,249 15,588 5,662 110.04%
-
Tax Rate 26.70% 26.06% 25.33% 28.23% 30.45% 31.52% 37.38% -
Total Cost 216,209 175,822 97,388 420,351 335,364 218,198 111,554 55.51%
-
Net Worth 189,092 187,516 187,331 174,809 164,589 156,252 146,187 18.73%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 3,859 3,842 - 7,470 - - - -
Div Payout % 22.41% 23.64% - 21.63% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 189,092 187,516 187,331 174,809 164,589 156,252 146,187 18.73%
NOSH 77,180 76,851 76,150 74,704 74,474 74,405 74,207 2.65%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.38% 8.46% 9.39% 7.59% 6.74% 6.67% 4.83% -
ROE 9.11% 8.67% 5.39% 19.76% 14.73% 9.98% 3.87% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 302.44 249.93 141.14 608.91 482.87 314.20 157.96 54.25%
EPS 22.31 21.15 13.25 46.23 32.56 20.95 7.63 104.61%
DPS 5.00 5.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.45 2.44 2.46 2.34 2.21 2.10 1.97 15.66%
Adjusted Per Share Value based on latest NOSH - 74,705
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 44.68 36.77 20.57 87.07 68.84 44.75 22.44 58.33%
EPS 3.30 3.11 1.93 6.61 4.64 2.98 1.08 110.71%
DPS 0.74 0.74 0.00 1.43 0.00 0.00 0.00 -
NAPS 0.362 0.3589 0.3586 0.3346 0.315 0.2991 0.2798 18.75%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.21 2.62 2.81 2.80 2.89 2.35 2.05 -
P/RPS 0.73 1.05 1.99 0.46 0.60 0.75 1.30 -31.95%
P/EPS 9.91 12.39 21.21 6.06 8.88 11.22 26.87 -48.60%
EY 10.10 8.07 4.72 16.51 11.27 8.91 3.72 94.73%
DY 2.26 1.91 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.90 1.07 1.14 1.20 1.31 1.12 1.04 -9.19%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 18/02/03 18/11/02 26/08/02 24/05/02 25/02/02 21/11/01 -
Price 2.17 2.50 2.81 2.98 2.88 2.35 2.28 -
P/RPS 0.72 1.00 1.99 0.49 0.60 0.75 1.44 -37.03%
P/EPS 9.73 11.82 21.21 6.45 8.85 11.22 29.88 -52.70%
EY 10.28 8.46 4.72 15.51 11.31 8.91 3.35 111.31%
DY 2.30 2.00 0.00 3.36 0.00 0.00 0.00 -
P/NAPS 0.89 1.02 1.14 1.27 1.30 1.12 1.16 -16.20%

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