[KASSETS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock

[KASSETS] KRISASSETS HOLDINGS BHD

Announcement Date

24-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 57.29%

YoY- 38.52%

Quarter Report

Interim report-dec09-100219.pdf

Latest QR

Upcoming QR

KASSETS's Result

KASSETS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	251,551	119,078	58,893	227,879	169,250	113,481	56,503	170.38%
YoY %	111.25%	102.19%	-74.16%	34.64%	49.14%	100.84%	-	-
Horiz. %	445.20%	210.75%	104.23%	403.30%	299.54%	200.84%	100.00%	-
PBT	179,404	124,717	36,651	180,555	118,377	67,063	34,940	197.33%
YoY %	43.85%	240.28%	-79.70%	52.53%	76.52%	91.94%	-	-
Horiz. %	513.46%	356.95%	104.90%	516.76%	338.80%	191.94%	100.00%	-
Tax	-45,533	-32,113	-9,637	-44,538	-31,900	-18,300	-9,500	184.00%
YoY %	-41.79%	-233.23%	78.36%	-39.62%	-74.32%	-92.63%	-	-
Horiz. %	479.29%	338.03%	101.44%	468.82%	335.79%	192.63%	100.00%	-
NP	133,871	92,604	27,014	136,017	86,477	48,763	25,440	202.23%
YoY %	44.56%	242.80%	-80.14%	57.29%	77.34%	91.68%	-	-
Horiz. %	526.22%	364.01%	106.19%	534.66%	339.93%	191.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	133,871	92,604	27,014	136,017	86,477	48,763	25,440	202.23%
YoY %	44.56%	242.80%	-80.14%	57.29%	77.34%	91.68%	-	-
Horiz. %	526.22%	364.01%	106.19%	534.66%	339.93%	191.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.38%	25.75%	26.29%	24.67%	26.95%	27.29%	27.19%	-
YoY %	-1.44%	-2.05%	6.57%	-8.46%	-1.25%	0.37%	-	-
Horiz. %	93.34%	94.70%	96.69%	90.73%	99.12%	100.37%	100.00%	-
Total Cost	117,680	26,474	31,879	91,862	82,773	64,718	31,063	142.82%
YoY %	344.51%	-16.95%	-65.30%	10.98%	27.90%	108.34%	-	-
Horiz. %	378.84%	85.23%	102.63%	295.73%	266.47%	208.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,010,919	1,199,236	1,131,758	1,120,414	1,093,845	1,054,155	1,032,156	-1.37%
YoY %	-15.70%	5.96%	1.01%	2.43%	3.77%	2.13%	-	-
Horiz. %	97.94%	116.19%	109.65%	108.55%	105.98%	102.13%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	25,272	25,264	25,262	51,685	26,598	26,519	26,465	-3.02%
YoY %	0.03%	0.01%	-51.12%	94.32%	0.30%	0.20%	-	-
Horiz. %	95.49%	95.46%	95.45%	195.30%	100.50%	100.20%	100.00%	-
Div Payout %	18.88%	27.28%	93.52%	38.00%	30.76%	54.38%	104.03%	-
YoY %	-30.79%	-70.83%	146.11%	23.54%	-43.44%	-47.73%	-	-
Horiz. %	18.15%	26.22%	89.90%	36.53%	29.57%	52.27%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	1,010,919	1,199,236	1,131,758	1,120,414	1,093,845	1,054,155	1,032,156	-1.37%
YoY %	-15.70%	5.96%	1.01%	2.43%	3.77%	2.13%	-	-
Horiz. %	97.94%	116.19%	109.65%	108.55%	105.98%	102.13%	100.00%	-
NOSH	336,973	336,864	336,832	333,456	332,475	331,495	330,819	1.23%
YoY %	0.03%	0.01%	1.01%	0.30%	0.30%	0.20%	-	-
Horiz. %	101.86%	101.83%	101.82%	100.80%	100.50%	100.20%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	53.22%	77.77%	45.87%	59.69%	51.09%	42.97%	45.02%	-
YoY %	-31.57%	69.54%	-23.15%	16.83%	18.90%	-4.55%	-	-
Horiz. %	118.21%	172.75%	101.89%	132.59%	113.48%	95.45%	100.00%	-
ROE	13.24%	7.72%	2.39%	12.14%	7.91%	4.63%	2.46%	-
YoY %	71.50%	223.01%	-80.31%	53.48%	70.84%	88.21%	-	-
Horiz. %	538.21%	313.82%	97.15%	493.50%	321.54%	188.21%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	74.65	35.35	17.48	68.34	50.91	34.23	17.08	167.07%
YoY %	111.17%	102.23%	-74.42%	34.24%	48.73%	100.41%	-	-
Horiz. %	437.06%	206.97%	102.34%	400.12%	298.07%	200.41%	100.00%	-
EPS	39.73	27.49	8.02	40.79	26.01	14.71	7.69	198.55%
YoY %	44.53%	242.77%	-80.34%	56.82%	76.82%	91.29%	-	-
Horiz. %	516.64%	357.48%	104.29%	530.43%	338.23%	191.29%	100.00%	-
DPS	7.50	7.50	7.50	15.50	8.00	8.00	8.00	-4.20%
YoY %	0.00%	0.00%	-51.61%	93.75%	0.00%	0.00%	-	-
Horiz. %	93.75%	93.75%	93.75%	193.75%	100.00%	100.00%	100.00%	-
NAPS	3.00	3.56	3.36	3.36	3.29	3.18	3.12	-2.57%
YoY %	-15.73%	5.95%	0.00%	2.13%	3.46%	1.92%	-	-
Horiz. %	96.15%	114.10%	107.69%	107.69%	105.45%	101.92%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 333,378
RPS	48.15	22.79	11.27	43.62	32.40	21.72	10.82	170.30%
YoY %	111.28%	102.22%	-74.16%	34.63%	49.17%	100.74%	-	-
Horiz. %	445.01%	210.63%	104.16%	403.14%	299.45%	200.74%	100.00%	-
EPS	25.62	17.73	5.17	26.04	16.55	9.33	4.87	202.17%
YoY %	44.50%	242.94%	-80.15%	57.34%	77.38%	91.58%	-	-
Horiz. %	526.08%	364.07%	106.16%	534.70%	339.84%	191.58%	100.00%	-
DPS	4.84	4.84	4.84	9.89	5.09	5.08	5.07	-3.04%
YoY %	0.00%	0.00%	-51.06%	94.30%	0.20%	0.20%	-	-
Horiz. %	95.46%	95.46%	95.46%	195.07%	100.39%	100.20%	100.00%	-
NAPS	1.935	2.2955	2.1664	2.1446	2.0938	2.0178	1.9757	-1.37%
YoY %	-15.70%	5.96%	1.02%	2.43%	3.77%	2.13%	-	-
Horiz. %	97.94%	116.19%	109.65%	108.55%	105.98%	102.13%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	3.32	3.17	3.00	3.30	2.75	2.55	2.54	-
P/RPS	4.45	8.97	17.16	4.83	5.40	7.45	14.87	-55.22%
YoY %	-50.39%	-47.73%	255.28%	-10.56%	-27.52%	-49.90%	-	-
Horiz. %	29.93%	60.32%	115.40%	32.48%	36.31%	50.10%	100.00%	-
P/EPS	8.36	11.53	37.41	8.09	10.57	17.34	33.03	-59.95%
YoY %	-27.49%	-69.18%	362.42%	-23.46%	-39.04%	-47.50%	-	-
Horiz. %	25.31%	34.91%	113.26%	24.49%	32.00%	52.50%	100.00%	-
EY	11.97	8.67	2.67	12.36	9.46	5.77	3.03	149.69%
YoY %	38.06%	224.72%	-78.40%	30.66%	63.95%	90.43%	-	-
Horiz. %	395.05%	286.14%	88.12%	407.92%	312.21%	190.43%	100.00%	-
DY	2.26	2.37	2.50	4.70	2.91	3.14	3.15	-19.84%
YoY %	-4.64%	-5.20%	-46.81%	61.51%	-7.32%	-0.32%	-	-
Horiz. %	71.75%	75.24%	79.37%	149.21%	92.38%	99.68%	100.00%	-
P/NAPS	1.11	0.89	0.89	0.98	0.84	0.80	0.81	23.35%
YoY %	24.72%	0.00%	-9.18%	16.67%	5.00%	-1.23%	-	-
Horiz. %	137.04%	109.88%	109.88%	120.99%	103.70%	98.77%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	22/11/10	23/08/10	24/05/10	24/02/10	23/11/09	24/08/09	25/05/09	-
Price	3.60	3.22	2.90	2.90	2.99	2.53	2.70	-
P/RPS	4.82	9.11	16.59	4.24	5.87	7.39	15.81	-54.66%
YoY %	-47.09%	-45.09%	291.27%	-27.77%	-20.57%	-53.26%	-	-
Horiz. %	30.49%	57.62%	104.93%	26.82%	37.13%	46.74%	100.00%	-
P/EPS	9.06	11.71	36.16	7.11	11.50	17.20	35.11	-59.43%
YoY %	-22.63%	-67.62%	408.58%	-38.17%	-33.14%	-51.01%	-	-
Horiz. %	25.80%	33.35%	102.99%	20.25%	32.75%	48.99%	100.00%	-
EY	11.04	8.54	2.77	14.07	8.70	5.81	2.85	146.44%
YoY %	29.27%	208.30%	-80.31%	61.72%	49.74%	103.86%	-	-
Horiz. %	387.37%	299.65%	97.19%	493.68%	305.26%	203.86%	100.00%	-
DY	2.08	2.33	2.59	5.34	2.68	3.16	2.96	-20.94%
YoY %	-10.73%	-10.04%	-51.50%	99.25%	-15.19%	6.76%	-	-
Horiz. %	70.27%	78.72%	87.50%	180.41%	90.54%	106.76%	100.00%	-
P/NAPS	1.20	0.90	0.86	0.86	0.91	0.80	0.87	23.88%
YoY %	33.33%	4.65%	0.00%	-5.49%	13.75%	-8.05%	-	-
Horiz. %	137.93%	103.45%	98.85%	98.85%	104.60%	91.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos