[KASSETS] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -9.66%
YoY- 83.53%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 205,653 273,639 328,701 413,176 445,148 454,886 496,819 -44.42%
PBT 15,331 26,192 36,748 47,339 52,592 48,121 36,458 -43.84%
Tax -3,956 -6,741 -9,242 -12,137 -13,628 -13,585 -12,209 -52.79%
NP 11,375 19,451 27,506 35,202 38,964 34,536 24,249 -39.59%
-
NP to SH 11,375 19,451 27,506 35,202 38,964 34,536 22,029 -35.61%
-
Tax Rate 25.80% 25.74% 25.15% 25.64% 25.91% 28.23% 33.49% -
Total Cost 194,278 254,188 301,195 377,974 406,184 420,350 472,570 -44.68%
-
Net Worth 192,779 188,324 189,140 187,533 187,331 174,811 164,581 11.10%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 7,717 7,717 11,313 11,313 7,470 7,470 3,712 62.81%
Div Payout % 67.85% 39.68% 41.13% 32.14% 19.17% 21.63% 16.85% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 192,779 188,324 189,140 187,533 187,331 174,811 164,581 11.10%
NOSH 78,365 77,499 77,200 76,857 76,150 74,705 74,471 3.45%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.53% 7.11% 8.37% 8.52% 8.75% 7.59% 4.88% -
ROE 5.90% 10.33% 14.54% 18.77% 20.80% 19.76% 13.38% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 262.43 353.08 425.78 537.58 584.56 608.90 667.13 -46.28%
EPS 14.52 25.10 35.63 45.80 51.17 46.23 29.58 -37.74%
DPS 10.00 10.00 14.65 14.72 9.81 10.00 5.00 58.67%
NAPS 2.46 2.43 2.45 2.44 2.46 2.34 2.21 7.39%
Adjusted Per Share Value based on latest NOSH - 76,857
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 39.36 52.38 62.92 79.09 85.21 87.07 95.10 -44.43%
EPS 2.18 3.72 5.27 6.74 7.46 6.61 4.22 -35.59%
DPS 1.48 1.48 2.17 2.17 1.43 1.43 0.71 63.10%
NAPS 0.369 0.3605 0.362 0.359 0.3586 0.3346 0.315 11.11%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.39 2.21 2.21 2.62 2.81 2.80 2.89 -
P/RPS 0.91 0.63 0.52 0.49 0.48 0.46 0.43 64.75%
P/EPS 16.47 8.81 6.20 5.72 5.49 6.06 9.77 41.59%
EY 6.07 11.36 16.12 17.48 18.21 16.51 10.24 -29.41%
DY 4.18 4.52 6.63 5.62 3.49 3.57 1.73 79.96%
P/NAPS 0.97 0.91 0.90 1.07 1.14 1.20 1.31 -18.13%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 22/08/03 27/05/03 18/02/03 18/11/02 26/08/02 24/05/02 -
Price 2.66 2.64 2.17 2.50 2.81 2.98 2.88 -
P/RPS 1.01 0.75 0.51 0.47 0.48 0.49 0.43 76.60%
P/EPS 18.33 10.52 6.09 5.46 5.49 6.45 9.74 52.37%
EY 5.46 9.51 16.42 18.32 18.21 15.51 10.27 -34.34%
DY 3.76 3.79 6.75 5.89 3.49 3.36 1.74 67.06%
P/NAPS 1.08 1.09 0.89 1.02 1.14 1.27 1.30 -11.61%

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