[KASSETS] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 56.78%
YoY- 53.91%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 328,701 413,176 445,148 454,886 496,819 505,727 520,243 -26.38%
PBT 36,748 47,339 52,592 48,121 36,458 32,187 29,599 15.53%
Tax -9,242 -12,137 -13,628 -13,585 -12,209 -10,787 -8,542 5.39%
NP 27,506 35,202 38,964 34,536 24,249 21,400 21,057 19.51%
-
NP to SH 27,506 35,202 38,964 34,536 22,029 19,180 18,837 28.73%
-
Tax Rate 25.15% 25.64% 25.91% 28.23% 33.49% 33.51% 28.86% -
Total Cost 301,195 377,974 406,184 420,350 472,570 484,327 499,186 -28.61%
-
Net Worth 189,140 187,533 187,331 174,811 164,581 156,490 146,187 18.75%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 11,313 11,313 7,470 7,470 3,712 3,712 3,712 110.34%
Div Payout % 41.13% 32.14% 19.17% 21.63% 16.85% 19.36% 19.71% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 189,140 187,533 187,331 174,811 164,581 156,490 146,187 18.75%
NOSH 77,200 76,857 76,150 74,705 74,471 74,519 74,207 2.67%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 8.37% 8.52% 8.75% 7.59% 4.88% 4.23% 4.05% -
ROE 14.54% 18.77% 20.80% 19.76% 13.38% 12.26% 12.89% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 425.78 537.58 584.56 608.90 667.13 678.65 701.07 -28.30%
EPS 35.63 45.80 51.17 46.23 29.58 25.74 25.38 25.40%
DPS 14.65 14.72 9.81 10.00 5.00 5.00 5.00 104.89%
NAPS 2.45 2.44 2.46 2.34 2.21 2.10 1.97 15.66%
Adjusted Per Share Value based on latest NOSH - 74,705
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 62.92 79.09 85.21 87.07 95.10 96.80 99.58 -26.38%
EPS 5.27 6.74 7.46 6.61 4.22 3.67 3.61 28.71%
DPS 2.17 2.17 1.43 1.43 0.71 0.71 0.71 110.74%
NAPS 0.362 0.359 0.3586 0.3346 0.315 0.2995 0.2798 18.75%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.21 2.62 2.81 2.80 2.89 2.35 2.05 -
P/RPS 0.52 0.49 0.48 0.46 0.43 0.35 0.29 47.64%
P/EPS 6.20 5.72 5.49 6.06 9.77 9.13 8.08 -16.19%
EY 16.12 17.48 18.21 16.51 10.24 10.95 12.38 19.26%
DY 6.63 5.62 3.49 3.57 1.73 2.13 2.44 94.84%
P/NAPS 0.90 1.07 1.14 1.20 1.31 1.12 1.04 -9.19%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 18/02/03 18/11/02 26/08/02 24/05/02 25/02/02 21/11/01 -
Price 2.17 2.50 2.81 2.98 2.88 2.35 2.28 -
P/RPS 0.51 0.47 0.48 0.49 0.43 0.35 0.33 33.70%
P/EPS 6.09 5.46 5.49 6.45 9.74 9.13 8.98 -22.82%
EY 16.42 18.32 18.21 15.51 10.27 10.95 11.13 29.62%
DY 6.75 5.89 3.49 3.36 1.74 2.13 2.19 111.93%
P/NAPS 0.89 1.02 1.14 1.27 1.30 1.12 1.16 -16.20%

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