[KASSETS] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 3.71%
YoY- 10.27%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 384,152 429,912 454,887 479,484 467,572 468,864 525,890 -18.84%
PBT 43,964 54,052 48,123 46,485 45,528 36,168 31,084 25.92%
Tax -11,456 -13,692 -13,587 -14,153 -14,352 -13,520 -11,313 0.83%
NP 32,508 40,360 34,536 32,332 31,176 22,648 19,771 39.18%
-
NP to SH 32,508 40,360 34,536 32,332 31,176 22,648 19,771 39.18%
-
Tax Rate 26.06% 25.33% 28.23% 30.45% 31.52% 37.38% 36.39% -
Total Cost 351,644 389,552 420,351 447,152 436,396 446,216 506,119 -21.50%
-
Net Worth 187,516 187,331 174,809 164,589 156,252 146,187 140,267 21.29%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 7,685 - 7,470 - - - 3,710 62.28%
Div Payout % 23.64% - 21.63% - - - 18.77% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 187,516 187,331 174,809 164,589 156,252 146,187 140,267 21.29%
NOSH 76,851 76,150 74,704 74,474 74,405 74,207 74,215 2.34%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.46% 9.39% 7.59% 6.74% 6.67% 4.83% 3.76% -
ROE 17.34% 21.54% 19.76% 19.64% 19.95% 15.49% 14.10% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 499.87 564.55 608.91 643.82 628.41 631.83 708.60 -20.70%
EPS 42.30 53.00 46.23 43.41 41.90 30.52 26.64 35.98%
DPS 10.00 0.00 10.00 0.00 0.00 0.00 5.00 58.53%
NAPS 2.44 2.46 2.34 2.21 2.10 1.97 1.89 18.50%
Adjusted Per Share Value based on latest NOSH - 74,471
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 73.53 82.29 87.07 91.78 89.50 89.75 100.66 -18.84%
EPS 6.22 7.73 6.61 6.19 5.97 4.34 3.78 39.25%
DPS 1.47 0.00 1.43 0.00 0.00 0.00 0.71 62.22%
NAPS 0.3589 0.3586 0.3346 0.315 0.2991 0.2798 0.2685 21.28%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.62 2.81 2.80 2.89 2.35 2.05 2.24 -
P/RPS 0.52 0.50 0.46 0.45 0.37 0.32 0.32 38.09%
P/EPS 6.19 5.30 6.06 6.66 5.61 6.72 8.41 -18.43%
EY 16.15 18.86 16.51 15.02 17.83 14.89 11.89 22.57%
DY 3.82 0.00 3.57 0.00 0.00 0.00 2.23 43.02%
P/NAPS 1.07 1.14 1.20 1.31 1.12 1.04 1.19 -6.82%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 18/02/03 18/11/02 26/08/02 24/05/02 25/02/02 21/11/01 23/08/01 -
Price 2.50 2.81 2.98 2.88 2.35 2.28 2.45 -
P/RPS 0.50 0.50 0.49 0.45 0.37 0.36 0.35 26.76%
P/EPS 5.91 5.30 6.45 6.63 5.61 7.47 9.20 -25.48%
EY 16.92 18.86 15.51 15.07 17.83 13.39 10.87 34.20%
DY 4.00 0.00 3.36 0.00 0.00 0.00 2.04 56.46%
P/NAPS 1.02 1.14 1.27 1.30 1.12 1.16 1.30 -14.89%

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