[KASSETS] QoQ TTM Result on 31-Mar-2001 [#3]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
25-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- 24.53%
YoY- 97.96%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 505,727 520,243 525,891 478,030 414,860 363,802 315,482 36.85%
PBT 32,187 29,599 31,083 35,463 28,147 21,962 16,901 53.46%
Tax -10,787 -8,542 -6,424 -5,911 -4,407 -3,339 -2,628 155.70%
NP 21,400 21,057 24,659 29,552 23,740 18,623 14,273 30.90%
-
NP to SH 19,180 18,837 22,439 29,552 23,731 18,614 14,264 21.75%
-
Tax Rate 33.51% 28.86% 20.67% 16.67% 15.66% 15.20% 15.55% -
Total Cost 484,327 499,186 501,232 448,478 391,120 345,179 301,209 37.13%
-
Net Worth 156,490 146,187 140,327 146,227 143,262 133,544 123,299 17.17%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 3,712 3,712 3,712 2,436 2,436 2,436 2,436 32.31%
Div Payout % 19.36% 19.71% 16.54% 8.25% 10.27% 13.09% 17.08% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 156,490 146,187 140,327 146,227 143,262 133,544 123,299 17.17%
NOSH 74,519 74,207 74,247 74,227 74,229 49,460 48,735 32.62%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.23% 4.05% 4.69% 6.18% 5.72% 5.12% 4.52% -
ROE 12.26% 12.89% 15.99% 20.21% 16.56% 13.94% 11.57% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 678.65 701.07 708.29 644.01 558.89 735.54 647.34 3.19%
EPS 25.74 25.38 30.22 39.81 31.97 37.63 29.27 -8.18%
DPS 5.00 5.00 5.00 3.28 3.28 4.93 5.00 0.00%
NAPS 2.10 1.97 1.89 1.97 1.93 2.70 2.53 -11.64%
Adjusted Per Share Value based on latest NOSH - 74,227
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 96.80 99.58 100.66 91.50 79.41 69.64 60.39 36.84%
EPS 3.67 3.61 4.30 5.66 4.54 3.56 2.73 21.74%
DPS 0.71 0.71 0.71 0.47 0.47 0.47 0.47 31.55%
NAPS 0.2995 0.2798 0.2686 0.2799 0.2742 0.2556 0.236 17.16%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.35 2.05 2.24 1.92 1.91 3.80 4.00 -
P/RPS 0.35 0.29 0.32 0.30 0.34 0.52 0.62 -31.62%
P/EPS 9.13 8.08 7.41 4.82 5.97 10.10 13.67 -23.53%
EY 10.95 12.38 13.49 20.74 16.74 9.90 7.32 30.70%
DY 2.13 2.44 2.23 1.71 1.72 1.30 1.25 42.52%
P/NAPS 1.12 1.04 1.19 0.97 0.99 1.41 1.58 -20.44%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 25/02/02 21/11/01 23/08/01 25/05/01 27/02/01 27/11/00 21/08/00 -
Price 2.35 2.28 2.45 2.26 1.95 2.18 4.16 -
P/RPS 0.35 0.33 0.35 0.35 0.35 0.30 0.64 -33.05%
P/EPS 9.13 8.98 8.11 5.68 6.10 5.79 14.21 -25.48%
EY 10.95 11.13 12.34 17.62 16.39 17.26 7.04 34.13%
DY 2.13 2.19 2.04 1.45 1.68 2.26 1.20 46.44%
P/NAPS 1.12 1.16 1.30 1.15 1.01 0.81 1.64 -22.39%

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