[KASSETS] QoQ TTM Result on 30-Sep-2001 [#1]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -16.05%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 454,886 496,819 505,727 520,243 525,891 478,030 414,860 6.35%
PBT 48,121 36,458 32,187 29,599 31,083 35,463 28,147 43.11%
Tax -13,585 -12,209 -10,787 -8,542 -6,424 -5,911 -4,407 112.24%
NP 34,536 24,249 21,400 21,057 24,659 29,552 23,740 28.47%
-
NP to SH 34,536 22,029 19,180 18,837 22,439 29,552 23,731 28.50%
-
Tax Rate 28.23% 33.49% 33.51% 28.86% 20.67% 16.67% 15.66% -
Total Cost 420,350 472,570 484,327 499,186 501,232 448,478 391,120 4.93%
-
Net Worth 174,811 164,581 156,490 146,187 140,327 146,227 143,262 14.23%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 7,470 3,712 3,712 3,712 3,712 2,436 2,436 111.50%
Div Payout % 21.63% 16.85% 19.36% 19.71% 16.54% 8.25% 10.27% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 174,811 164,581 156,490 146,187 140,327 146,227 143,262 14.23%
NOSH 74,705 74,471 74,519 74,207 74,247 74,227 74,229 0.42%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.59% 4.88% 4.23% 4.05% 4.69% 6.18% 5.72% -
ROE 19.76% 13.38% 12.26% 12.89% 15.99% 20.21% 16.56% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 608.90 667.13 678.65 701.07 708.29 644.01 558.89 5.89%
EPS 46.23 29.58 25.74 25.38 30.22 39.81 31.97 27.96%
DPS 10.00 5.00 5.00 5.00 5.00 3.28 3.28 110.68%
NAPS 2.34 2.21 2.10 1.97 1.89 1.97 1.93 13.74%
Adjusted Per Share Value based on latest NOSH - 74,207
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 87.07 95.10 96.80 99.58 100.66 91.50 79.41 6.34%
EPS 6.61 4.22 3.67 3.61 4.30 5.66 4.54 28.54%
DPS 1.43 0.71 0.71 0.71 0.71 0.47 0.47 110.39%
NAPS 0.3346 0.315 0.2995 0.2798 0.2686 0.2799 0.2742 14.23%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.80 2.89 2.35 2.05 2.24 1.92 1.91 -
P/RPS 0.46 0.43 0.35 0.29 0.32 0.30 0.34 22.39%
P/EPS 6.06 9.77 9.13 8.08 7.41 4.82 5.97 1.00%
EY 16.51 10.24 10.95 12.38 13.49 20.74 16.74 -0.92%
DY 3.57 1.73 2.13 2.44 2.23 1.71 1.72 62.93%
P/NAPS 1.20 1.31 1.12 1.04 1.19 0.97 0.99 13.72%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 24/05/02 25/02/02 21/11/01 23/08/01 25/05/01 27/02/01 -
Price 2.98 2.88 2.35 2.28 2.45 2.26 1.95 -
P/RPS 0.49 0.43 0.35 0.33 0.35 0.35 0.35 25.22%
P/EPS 6.45 9.74 9.13 8.98 8.11 5.68 6.10 3.80%
EY 15.51 10.27 10.95 11.13 12.34 17.62 16.39 -3.62%
DY 3.36 1.74 2.13 2.19 2.04 1.45 1.68 58.94%
P/NAPS 1.27 1.30 1.12 1.16 1.30 1.15 1.01 16.54%

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