[KASSETS] QoQ TTM Result on 30-Sep-1999 [#1]

Announcement Date
30-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-1999
Quarter
30-Sep-1999 [#1]
Profit Trend
QoQ- -3.09%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 315,482 279,949 251,165 219,645 189,355 -0.51%
PBT 16,901 16,369 19,771 18,909 18,946 0.11%
Tax -2,628 -1,432 -927 -449 102 -
NP 14,273 14,937 18,844 18,460 19,048 0.29%
-
NP to SH 14,264 14,928 18,844 18,460 19,048 0.29%
-
Tax Rate 15.55% 8.75% 4.69% 2.37% -0.54% -
Total Cost 301,209 265,012 232,321 201,185 170,307 -0.57%
-
Net Worth 123,299 112,500 96,981 121,886 111,524 -0.10%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 2,436 2,403 2,403 2,403 2,403 -0.01%
Div Payout % 17.08% 16.10% 12.75% 13.02% 12.62% -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 123,299 112,500 96,981 121,886 111,524 -0.10%
NOSH 48,735 45,000 48,490 48,176 48,070 -0.01%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 4.52% 5.34% 7.50% 8.40% 10.06% -
ROE 11.57% 13.27% 19.43% 15.15% 17.08% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 647.34 622.11 517.96 455.92 393.91 -0.50%
EPS 29.27 33.17 38.86 38.32 39.62 0.30%
DPS 5.00 5.34 5.00 5.00 5.00 0.00%
NAPS 2.53 2.50 2.00 2.53 2.32 -0.08%
Adjusted Per Share Value based on latest NOSH - 48,176
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 60.39 53.59 48.08 42.04 36.25 -0.51%
EPS 2.73 2.86 3.61 3.53 3.65 0.29%
DPS 0.47 0.46 0.46 0.46 0.46 -0.02%
NAPS 0.236 0.2153 0.1856 0.2333 0.2135 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 30/06/00 31/03/00 - - - -
Price 4.00 5.15 0.00 0.00 0.00 -
P/RPS 0.62 0.83 0.00 0.00 0.00 -100.00%
P/EPS 13.67 15.52 0.00 0.00 0.00 -100.00%
EY 7.32 6.44 0.00 0.00 0.00 -100.00%
DY 1.25 1.04 0.00 0.00 0.00 -100.00%
P/NAPS 1.58 2.06 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 21/08/00 - - - - -
Price 4.16 0.00 0.00 0.00 0.00 -
P/RPS 0.64 0.00 0.00 0.00 0.00 -100.00%
P/EPS 14.21 0.00 0.00 0.00 0.00 -100.00%
EY 7.04 0.00 0.00 0.00 0.00 -100.00%
DY 1.20 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.64 0.00 0.00 0.00 0.00 -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

Post a Comment