[CLASSITA] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[CLASSITA] CLASSITA HOLDINGS BERHAD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 3.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CLASSITA's Result
CLASSITA's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 84,485 72,791 68,713 66,383 63,465 62,195 56,501 30.79%
PBT 9,095 9,143 8,993 9,342 8,449 8,819 7,137 17.55%
Tax -2,158 -2,217 -2,209 -1,761 -1,108 -993 -595 136.24%
NP 6,937 6,926 6,784 7,581 7,341 7,826 6,542 3.98%
-
NP to SH 6,937 6,926 6,784 7,581 7,341 7,826 6,542 3.98%
-
Tax Rate 23.73% 24.25% 24.56% 18.85% 13.11% 11.26% 8.34% -
Total Cost 77,548 65,865 61,929 58,802 56,124 54,369 49,959 34.09%
-
Net Worth 71,294 71,153 68,535 58,901 49,692 48,478 46,812 32.40%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 1,612 1,612 1,612 - - - - -
Div Payout % 23.25% 23.28% 23.77% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 71,294 71,153 68,535 58,901 49,692 48,478 46,812 32.40%
NOSH 81,947 81,785 80,629 70,965 55,214 55,722 55,074 30.36%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.21% 9.51% 9.87% 11.42% 11.57% 12.58% 11.58% -
ROE 9.73% 9.73% 9.90% 12.87% 14.77% 16.14% 13.97% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 103.10 89.00 85.22 93.54 114.94 111.62 102.59 0.33%
EPS 8.47 8.47 8.41 10.68 13.30 14.04 11.88 -20.20%
DPS 1.97 1.97 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.85 0.83 0.90 0.87 0.85 1.56%
Adjusted Per Share Value based on latest NOSH - 70,965
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.85 5.90 5.57 5.38 5.15 5.05 4.58 30.81%
EPS 0.56 0.56 0.55 0.61 0.60 0.63 0.53 3.74%
DPS 0.13 0.13 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.0577 0.0556 0.0478 0.0403 0.0393 0.038 32.29%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 - - - -
Price 1.05 1.30 1.39 0.94 0.00 0.00 0.00 -
P/RPS 1.02 1.46 1.63 1.00 0.00 0.00 0.00 -
P/EPS 12.40 15.35 16.52 8.80 0.00 0.00 0.00 -
EY 8.06 6.51 6.05 11.36 0.00 0.00 0.00 -
DY 1.87 1.52 1.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.49 1.64 1.13 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 31/05/04 27/02/04 - - - - -
Price 1.09 1.13 1.38 0.00 0.00 0.00 0.00 -
P/RPS 1.06 1.27 1.62 0.00 0.00 0.00 0.00 -
P/EPS 12.88 13.34 16.40 0.00 0.00 0.00 0.00 -
EY 7.77 7.49 6.10 0.00 0.00 0.00 0.00 -
DY 1.81 1.74 1.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.30 1.62 0.00 0.00 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