[KASSETS] YoY TTM Result on 30-Sep-2002 [#1]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 12.82%
YoY- 106.85%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 134,872 161,634 205,653 445,148 520,243 363,802 219,645 0.51%
PBT 31,880 7,770 15,331 52,592 29,599 21,962 18,909 -0.55%
Tax -10,650 -1,695 -3,956 -13,628 -8,542 -3,339 -449 -3.29%
NP 21,230 6,075 11,375 38,964 21,057 18,623 18,460 -0.14%
-
NP to SH 21,230 6,075 11,375 38,964 18,837 18,614 18,460 -0.14%
-
Tax Rate 33.41% 21.81% 25.80% 25.91% 28.86% 15.20% 2.37% -
Total Cost 113,642 155,559 194,278 406,184 499,186 345,179 201,185 0.60%
-
Net Worth 825,938 197,200 192,779 187,331 146,187 133,544 121,886 -2.00%
Dividend
31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 26,430 7,793 7,717 7,470 3,712 2,436 2,403 -2.50%
Div Payout % 124.49% 128.28% 67.85% 19.17% 19.71% 13.09% 13.02% -
Equity
31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 825,938 197,200 192,779 187,331 146,187 133,544 121,886 -2.00%
NOSH 330,375 82,857 78,365 76,150 74,207 49,460 48,176 -2.01%
Ratio Analysis
31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 15.74% 3.76% 5.53% 8.75% 4.05% 5.12% 8.40% -
ROE 2.57% 3.08% 5.90% 20.80% 12.89% 13.94% 15.15% -
Per Share
31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 40.82 195.08 262.43 584.56 701.07 735.54 455.92 2.58%
EPS 6.43 7.33 14.52 51.17 25.38 37.63 38.32 1.90%
DPS 8.00 9.41 10.00 9.81 5.00 4.93 5.00 -0.49%
NAPS 2.50 2.38 2.46 2.46 1.97 2.70 2.53 0.01%
Adjusted Per Share Value based on latest NOSH - 76,150
31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 25.82 30.94 39.36 85.21 99.58 69.64 42.04 0.51%
EPS 4.06 1.16 2.18 7.46 3.61 3.56 3.53 -0.14%
DPS 5.06 1.49 1.48 1.43 0.71 0.47 0.46 -2.50%
NAPS 1.581 0.3775 0.369 0.3586 0.2798 0.2556 0.2333 -2.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 31/03/05 31/03/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.75 2.60 2.39 2.81 2.05 3.80 0.00 -
P/RPS 6.74 1.33 0.91 0.48 0.29 0.52 0.00 -100.00%
P/EPS 42.79 35.46 16.47 5.49 8.08 10.10 0.00 -100.00%
EY 2.34 2.82 6.07 18.21 12.38 9.90 0.00 -100.00%
DY 2.91 3.62 4.18 3.49 2.44 1.30 0.00 -100.00%
P/NAPS 1.10 1.09 0.97 1.14 1.04 1.41 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/05/05 31/05/04 17/11/03 18/11/02 21/11/01 27/11/00 - -
Price 2.75 2.62 2.66 2.81 2.28 2.18 0.00 -
P/RPS 6.74 1.34 1.01 0.48 0.33 0.30 0.00 -100.00%
P/EPS 42.79 35.73 18.33 5.49 8.98 5.79 0.00 -100.00%
EY 2.34 2.80 5.46 18.21 11.13 17.26 0.00 -100.00%
DY 2.91 3.59 3.76 3.49 2.19 2.26 0.00 -100.00%
P/NAPS 1.10 1.10 1.08 1.14 1.16 0.81 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