[KASSETS] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 194.26%
YoY- -46.77%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 200,384 184,324 167,596 17,984 311,237 479,484 518,246 -13.59%
PBT 105,549 98,008 80,390 5,770 31,321 46,485 39,320 16.39%
Tax -36,142 -31,277 -24,314 -1,482 -8,362 -14,153 -10,000 21.84%
NP 69,406 66,730 56,076 4,288 22,958 32,332 29,320 14.16%
-
NP to SH 69,406 66,730 56,076 4,288 22,958 32,332 29,320 14.16%
-
Tax Rate 34.24% 31.91% 30.25% 25.68% 26.70% 30.45% 25.43% -
Total Cost 130,977 117,593 111,520 13,696 288,278 447,152 488,926 -18.33%
-
Net Worth 905,017 1,024,084 835,853 730,909 189,092 164,589 146,204 32.34%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 31/03/03 31/03/02 31/03/01 CAGR
Div 44,039 44,046 22,025 - 5,145 - - -
Div Payout % 63.45% 66.01% 39.28% - 22.41% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 905,017 1,024,084 835,853 730,909 189,092 164,589 146,204 32.34%
NOSH 330,298 330,186 330,377 292,363 77,180 74,474 74,215 25.80%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 34.64% 36.20% 33.46% 23.84% 7.38% 6.74% 5.66% -
ROE 7.67% 6.52% 6.71% 0.59% 12.14% 19.64% 20.05% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 60.67 55.80 50.73 6.15 403.26 643.82 698.30 -31.31%
EPS 21.01 20.20 16.97 1.47 29.75 43.41 39.51 -9.25%
DPS 13.33 13.33 6.67 0.00 6.67 0.00 0.00 -
NAPS 2.74 3.10 2.53 2.50 2.45 2.21 1.97 5.20%
Adjusted Per Share Value based on latest NOSH - 292,363
30/09/07 30/09/06 30/09/05 30/09/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 38.36 35.28 32.08 3.44 59.58 91.78 99.20 -13.59%
EPS 13.29 12.77 10.73 0.82 4.39 6.19 5.61 14.17%
DPS 8.43 8.43 4.22 0.00 0.98 0.00 0.00 -
NAPS 1.7323 1.9602 1.5999 1.3991 0.362 0.315 0.2799 32.34%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 31/03/03 29/03/02 30/03/01 -
Price 2.82 2.34 2.75 2.75 2.21 2.89 1.92 -
P/RPS 4.65 4.19 5.42 44.71 0.55 0.45 0.27 54.89%
P/EPS 13.42 11.58 16.20 187.50 7.43 6.66 4.86 16.90%
EY 7.45 8.63 6.17 0.53 13.46 15.02 20.58 -14.46%
DY 4.73 5.70 2.42 0.00 3.02 0.00 0.00 -
P/NAPS 1.03 0.75 1.09 1.10 0.90 1.31 0.97 0.92%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/11/07 28/11/06 28/11/05 23/11/04 27/05/03 24/05/02 25/05/01 -
Price 2.72 2.50 2.75 2.75 2.17 2.88 2.26 -
P/RPS 4.48 4.48 5.42 44.71 0.54 0.45 0.32 50.04%
P/EPS 12.94 12.38 16.20 187.50 7.29 6.63 5.72 13.37%
EY 7.73 8.08 6.17 0.53 13.71 15.07 17.48 -11.79%
DY 4.90 5.33 2.42 0.00 3.07 0.00 0.00 -
P/NAPS 0.99 0.81 1.09 1.10 0.89 1.30 1.15 -2.27%

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