[KASSETS] YoY Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 12.96%
YoY- -43.68%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 190,317 171,244 53,585 273,639 454,887 525,890 315,482 -7.47%
PBT 96,128 74,571 19,576 26,192 48,123 31,084 16,901 30.62%
Tax -23,663 -21,625 -6,013 -6,741 -13,587 -11,313 -2,637 40.10%
NP 72,465 52,946 13,563 19,451 34,536 19,771 14,264 28.37%
-
NP to SH 72,465 52,946 13,563 19,451 34,536 19,771 14,264 28.37%
-
Tax Rate 24.62% 29.00% 30.72% 25.74% 28.23% 36.39% 15.60% -
Total Cost 117,852 118,298 40,022 254,188 420,351 506,119 301,218 -13.43%
-
Net Worth 875,660 846,078 652,818 188,010 174,809 140,267 123,377 35.14%
Dividend
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 49,565 42,964 - 7,737 7,470 3,710 - -
Div Payout % 68.40% 81.15% - 39.78% 21.63% 18.77% - -
Equity
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 875,660 846,078 652,818 188,010 174,809 140,267 123,377 35.14%
NOSH 330,634 330,499 258,031 77,370 74,704 74,215 48,765 34.19%
Ratio Analysis
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 38.08% 30.92% 25.31% 7.11% 7.59% 3.76% 4.52% -
ROE 8.28% 6.26% 2.08% 10.35% 19.76% 14.10% 11.56% -
Per Share
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 57.60 51.81 20.77 353.67 608.91 708.60 646.93 -31.04%
EPS 21.93 16.02 5.26 25.14 46.23 26.64 29.25 -4.32%
DPS 15.00 13.00 0.00 10.00 10.00 5.00 0.00 -
NAPS 2.65 2.56 2.53 2.43 2.34 1.89 2.53 0.71%
Adjusted Per Share Value based on latest NOSH - 77,499
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 36.43 32.78 10.26 52.38 87.07 100.66 60.39 -7.47%
EPS 13.87 10.13 2.60 3.72 6.61 3.78 2.73 28.37%
DPS 9.49 8.22 0.00 1.48 1.43 0.71 0.00 -
NAPS 1.6761 1.6195 1.2496 0.3599 0.3346 0.2685 0.2362 35.14%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/12/06 30/12/05 31/12/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.50 2.75 2.75 2.21 2.80 2.24 4.00 -
P/RPS 4.34 5.31 13.24 0.62 0.46 0.32 0.62 34.85%
P/EPS 11.40 17.17 52.32 8.79 6.06 8.41 13.68 -2.76%
EY 8.77 5.83 1.91 11.38 16.51 11.89 7.31 2.83%
DY 6.00 4.73 0.00 4.52 3.57 2.23 0.00 -
P/NAPS 0.94 1.07 1.09 0.91 1.20 1.19 1.58 -7.67%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 26/02/07 22/02/06 24/02/05 22/08/03 26/08/02 23/08/01 21/08/00 -
Price 2.68 2.75 2.75 2.64 2.98 2.45 4.16 -
P/RPS 4.65 5.31 13.24 0.75 0.49 0.35 0.64 35.63%
P/EPS 12.22 17.17 52.32 10.50 6.45 9.20 14.22 -2.30%
EY 8.18 5.83 1.91 9.52 15.51 10.87 7.03 2.35%
DY 5.60 4.73 0.00 3.79 3.36 2.04 0.00 -
P/NAPS 1.01 1.07 1.09 1.09 1.27 1.30 1.64 -7.17%

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