[KASSETS] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -29.28%
YoY- -43.68%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 189,877 171,244 134,148 273,639 454,886 525,891 315,482 -7.50%
PBT 96,128 74,571 11,346 26,192 48,121 31,083 16,901 30.62%
Tax -23,663 -21,624 -5,024 -6,741 -13,585 -6,424 -2,628 40.17%
NP 72,465 52,947 6,322 19,451 34,536 24,659 14,273 28.36%
-
NP to SH 72,465 52,947 6,322 19,451 34,536 22,439 14,264 28.37%
-
Tax Rate 24.62% 29.00% 44.28% 25.74% 28.23% 20.67% 15.55% -
Total Cost 117,412 118,297 127,826 254,188 420,350 501,232 301,209 -13.47%
-
Net Worth 876,180 844,722 660,761 188,324 174,811 140,327 123,299 35.17%
Dividend
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 66,098 42,948 - 7,717 7,470 3,712 2,436 66.07%
Div Payout % 91.21% 81.12% - 39.68% 21.63% 16.54% 17.08% -
Equity
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 876,180 844,722 660,761 188,324 174,811 140,327 123,299 35.17%
NOSH 330,634 329,969 330,380 77,499 74,705 74,247 48,735 34.21%
Ratio Analysis
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 38.16% 30.92% 4.71% 7.11% 7.59% 4.69% 4.52% -
ROE 8.27% 6.27% 0.96% 10.33% 19.76% 15.99% 11.57% -
Per Share
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 57.43 51.90 40.60 353.08 608.90 708.29 647.34 -31.08%
EPS 21.92 16.05 1.91 25.10 46.23 30.22 29.27 -4.34%
DPS 20.00 13.00 0.00 10.00 10.00 5.00 5.00 23.74%
NAPS 2.65 2.56 2.00 2.43 2.34 1.89 2.53 0.71%
Adjusted Per Share Value based on latest NOSH - 77,499
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 36.35 32.78 25.68 52.38 87.07 100.66 60.39 -7.50%
EPS 13.87 10.13 1.21 3.72 6.61 4.30 2.73 28.37%
DPS 12.65 8.22 0.00 1.48 1.43 0.71 0.47 65.86%
NAPS 1.6771 1.6169 1.2648 0.3605 0.3346 0.2686 0.236 35.17%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/12/06 30/12/05 31/12/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.50 2.75 2.75 2.21 2.80 2.24 4.00 -
P/RPS 4.35 5.30 6.77 0.63 0.46 0.32 0.62 34.90%
P/EPS 11.41 17.14 143.71 8.81 6.06 7.41 13.67 -2.73%
EY 8.77 5.83 0.70 11.36 16.51 13.49 7.32 2.81%
DY 8.00 4.73 0.00 4.52 3.57 2.23 1.25 33.01%
P/NAPS 0.94 1.07 1.38 0.91 1.20 1.19 1.58 -7.67%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 26/02/07 22/02/06 24/02/05 22/08/03 26/08/02 23/08/01 21/08/00 -
Price 2.68 2.75 2.75 2.64 2.98 2.45 4.16 -
P/RPS 4.67 5.30 6.77 0.75 0.49 0.35 0.64 35.72%
P/EPS 12.23 17.14 143.71 10.52 6.45 8.11 14.21 -2.27%
EY 8.18 5.83 0.70 9.51 15.51 12.34 7.04 2.33%
DY 7.46 4.73 0.00 3.79 3.36 2.04 1.20 32.42%
P/NAPS 1.01 1.07 1.38 1.09 1.27 1.30 1.64 -7.17%

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