[KASSETS] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -81.82%
YoY- 11.8%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 216,626 161,102 107,494 52,953 205,614 150,288 98,640 68.55%
PBT 115,337 92,405 64,406 31,315 176,993 79,162 51,579 70.58%
Tax -17,145 -26,500 -18,500 -9,000 -54,255 -27,107 -16,410 2.95%
NP 98,192 65,905 45,906 22,315 122,738 52,055 35,169 97.66%
-
NP to SH 98,192 65,905 45,906 22,315 122,738 52,055 35,169 97.66%
-
Tax Rate 14.87% 28.68% 28.72% 28.74% 30.65% 34.24% 31.82% -
Total Cost 118,434 95,197 61,588 30,638 82,876 98,233 63,471 51.27%
-
Net Worth 1,024,554 1,005,779 984,880 985,165 961,420 905,017 912,278 8.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 49,575 33,084 33,049 33,059 49,557 33,029 - -
Div Payout % 50.49% 50.20% 71.99% 148.15% 40.38% 63.45% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,024,554 1,005,779 984,880 985,165 961,420 905,017 912,278 8.00%
NOSH 330,501 330,848 330,496 330,592 330,384 330,298 330,535 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 45.33% 40.91% 42.71% 42.14% 59.69% 34.64% 35.65% -
ROE 9.58% 6.55% 4.66% 2.27% 12.77% 5.75% 3.86% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 65.54 48.69 32.52 16.02 62.23 45.50 29.84 68.56%
EPS 29.71 19.92 13.89 6.75 37.15 15.76 10.64 97.67%
DPS 15.00 10.00 10.00 10.00 15.00 10.00 0.00 -
NAPS 3.10 3.04 2.98 2.98 2.91 2.74 2.76 8.01%
Adjusted Per Share Value based on latest NOSH - 330,592
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 41.47 30.84 20.58 10.14 39.36 28.77 18.88 68.57%
EPS 18.80 12.62 8.79 4.27 23.49 9.96 6.73 97.73%
DPS 9.49 6.33 6.33 6.33 9.49 6.32 0.00 -
NAPS 1.9611 1.9252 1.8852 1.8858 1.8403 1.7323 1.7462 8.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.60 2.71 2.77 2.43 3.10 2.82 3.14 -
P/RPS 3.97 5.57 8.52 15.17 4.98 6.20 10.52 -47.62%
P/EPS 8.75 13.60 19.94 36.00 8.34 17.89 29.51 -55.37%
EY 11.43 7.35 5.01 2.78 11.98 5.59 3.39 124.02%
DY 5.77 3.69 3.61 4.12 4.84 3.55 0.00 -
P/NAPS 0.84 0.89 0.93 0.82 1.07 1.03 1.14 -18.34%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 25/11/08 26/08/08 27/05/08 25/02/08 28/11/07 29/08/07 -
Price 2.60 2.63 2.77 2.75 2.41 2.72 2.70 -
P/RPS 3.97 5.40 8.52 17.17 3.87 5.98 9.05 -42.12%
P/EPS 8.75 13.20 19.94 40.74 6.49 17.26 25.38 -50.67%
EY 11.43 7.57 5.01 2.45 15.41 5.79 3.94 102.75%
DY 5.77 3.80 3.61 3.64 6.22 3.68 0.00 -
P/NAPS 0.84 0.87 0.93 0.92 0.83 0.99 0.98 -9.72%

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