[KASSETS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock

[KASSETS] KRISASSETS HOLDINGS BHD

Announcement Date

25-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -74.09%

YoY- 14.0%

Quarter Report

Interim report-mar09-090512.pdf

Latest QR

Upcoming QR

KASSETS's Result

KASSETS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	227,879	169,250	113,481	56,503	216,626	161,102	107,494	64.79%
YoY %	34.64%	49.14%	100.84%	-73.92%	34.47%	49.87%	-	-
Horiz. %	211.99%	157.45%	105.57%	52.56%	201.52%	149.87%	100.00%	-
PBT	180,555	118,377	67,063	34,940	115,337	92,405	64,406	98.44%
YoY %	52.53%	76.52%	91.94%	-69.71%	24.82%	43.47%	-	-
Horiz. %	280.34%	183.80%	104.13%	54.25%	179.08%	143.47%	100.00%	-
Tax	-44,538	-31,900	-18,300	-9,500	-17,145	-26,500	-18,500	79.34%
YoY %	-39.62%	-74.32%	-92.63%	44.59%	35.30%	-43.24%	-	-
Horiz. %	240.75%	172.43%	98.92%	51.35%	92.68%	143.24%	100.00%	-
NP	136,017	86,477	48,763	25,440	98,192	65,905	45,906	105.88%
YoY %	57.29%	77.34%	91.68%	-74.09%	48.99%	43.57%	-	-
Horiz. %	296.29%	188.38%	106.22%	55.42%	213.90%	143.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	136,017	86,477	48,763	25,440	98,192	65,905	45,906	105.88%
YoY %	57.29%	77.34%	91.68%	-74.09%	48.99%	43.57%	-	-
Horiz. %	296.29%	188.38%	106.22%	55.42%	213.90%	143.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.67%	26.95%	27.29%	27.19%	14.87%	28.68%	28.72%	-
YoY %	-8.46%	-1.25%	0.37%	82.85%	-48.15%	-0.14%	-	-
Horiz. %	85.90%	93.84%	95.02%	94.67%	51.78%	99.86%	100.00%	-
Total Cost	91,862	82,773	64,718	31,063	118,434	95,197	61,588	30.44%
YoY %	10.98%	27.90%	108.34%	-73.77%	24.41%	54.57%	-	-
Horiz. %	149.16%	134.40%	105.08%	50.44%	192.30%	154.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,120,414	1,093,845	1,054,155	1,032,156	1,024,554	1,005,779	984,880	8.95%
YoY %	2.43%	3.77%	2.13%	0.74%	1.87%	2.12%	-	-
Horiz. %	113.76%	111.06%	107.03%	104.80%	104.03%	102.12%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	51,685	26,598	26,519	26,465	49,575	33,084	33,049	34.62%
YoY %	94.32%	0.30%	0.20%	-46.62%	49.85%	0.11%	-	-
Horiz. %	156.39%	80.48%	80.24%	80.08%	150.00%	100.11%	100.00%	-
Div Payout %	38.00%	30.76%	54.38%	104.03%	50.49%	50.20%	71.99%	-
YoY %	23.54%	-43.44%	-47.73%	106.04%	0.58%	-30.27%	-	-
Horiz. %	52.79%	42.73%	75.54%	144.51%	70.13%	69.73%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,120,414	1,093,845	1,054,155	1,032,156	1,024,554	1,005,779	984,880	8.95%
YoY %	2.43%	3.77%	2.13%	0.74%	1.87%	2.12%	-	-
Horiz. %	113.76%	111.06%	107.03%	104.80%	104.03%	102.12%	100.00%	-
NOSH	333,456	332,475	331,495	330,819	330,501	330,848	330,496	0.59%
YoY %	0.30%	0.30%	0.20%	0.10%	-0.10%	0.11%	-	-
Horiz. %	100.90%	100.60%	100.30%	100.10%	100.00%	100.11%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	59.69%	51.09%	42.97%	45.02%	45.33%	40.91%	42.71%	-
YoY %	16.83%	18.90%	-4.55%	-0.68%	10.80%	-4.21%	-	-
Horiz. %	139.76%	119.62%	100.61%	105.41%	106.13%	95.79%	100.00%	-
ROE	12.14%	7.91%	4.63%	2.46%	9.58%	6.55%	4.66%	-
YoY %	53.48%	70.84%	88.21%	-74.32%	46.26%	40.56%	-	-
Horiz. %	260.52%	169.74%	99.36%	52.79%	205.58%	140.56%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	68.34	50.91	34.23	17.08	65.54	48.69	32.52	63.84%
YoY %	34.24%	48.73%	100.41%	-73.94%	34.61%	49.72%	-	-
Horiz. %	210.15%	156.55%	105.26%	52.52%	201.54%	149.72%	100.00%	-
EPS	40.79	26.01	14.71	7.69	29.71	19.92	13.89	104.66%
YoY %	56.82%	76.82%	91.29%	-74.12%	49.15%	43.41%	-	-
Horiz. %	293.66%	187.26%	105.90%	55.36%	213.89%	143.41%	100.00%	-
DPS	15.50	8.00	8.00	8.00	15.00	10.00	10.00	33.82%
YoY %	93.75%	0.00%	0.00%	-46.67%	50.00%	0.00%	-	-
Horiz. %	155.00%	80.00%	80.00%	80.00%	150.00%	100.00%	100.00%	-
NAPS	3.36	3.29	3.18	3.12	3.10	3.04	2.98	8.30%
YoY %	2.13%	3.46%	1.92%	0.65%	1.97%	2.01%	-	-
Horiz. %	112.75%	110.40%	106.71%	104.70%	104.03%	102.01%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 330,819
RPS	43.62	32.40	21.72	10.82	41.47	30.84	20.58	64.77%
YoY %	34.63%	49.17%	100.74%	-73.91%	34.47%	49.85%	-	-
Horiz. %	211.95%	157.43%	105.54%	52.58%	201.51%	149.85%	100.00%	-
EPS	26.04	16.55	9.33	4.87	18.80	12.62	8.79	105.86%
YoY %	57.34%	77.38%	91.58%	-74.10%	48.97%	43.57%	-	-
Horiz. %	296.25%	188.28%	106.14%	55.40%	213.88%	143.57%	100.00%	-
DPS	9.89	5.09	5.08	5.07	9.49	6.33	6.33	34.53%
YoY %	94.30%	0.20%	0.20%	-46.58%	49.92%	0.00%	-	-
Horiz. %	156.24%	80.41%	80.25%	80.09%	149.92%	100.00%	100.00%	-
NAPS	2.1446	2.0938	2.0178	1.9757	1.9611	1.9252	1.8852	8.94%
YoY %	2.43%	3.77%	2.13%	0.74%	1.86%	2.12%	-	-
Horiz. %	113.76%	111.07%	107.03%	104.80%	104.03%	102.12%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	3.30	2.75	2.55	2.54	2.60	2.71	2.77	-
P/RPS	4.83	5.40	7.45	14.87	3.97	5.57	8.52	-31.43%
YoY %	-10.56%	-27.52%	-49.90%	274.56%	-28.73%	-34.62%	-	-
Horiz. %	56.69%	63.38%	87.44%	174.53%	46.60%	65.38%	100.00%	-
P/EPS	8.09	10.57	17.34	33.03	8.75	13.60	19.94	-45.10%
YoY %	-23.46%	-39.04%	-47.50%	277.49%	-35.66%	-31.80%	-	-
Horiz. %	40.57%	53.01%	86.96%	165.65%	43.88%	68.20%	100.00%	-
EY	12.36	9.46	5.77	3.03	11.43	7.35	5.01	82.28%
YoY %	30.66%	63.95%	90.43%	-73.49%	55.51%	46.71%	-	-
Horiz. %	246.71%	188.82%	115.17%	60.48%	228.14%	146.71%	100.00%	-
DY	4.70	2.91	3.14	3.15	5.77	3.69	3.61	19.17%
YoY %	61.51%	-7.32%	-0.32%	-45.41%	56.37%	2.22%	-	-
Horiz. %	130.19%	80.61%	86.98%	87.26%	159.83%	102.22%	100.00%	-
P/NAPS	0.98	0.84	0.80	0.81	0.84	0.89	0.93	3.54%
YoY %	16.67%	5.00%	-1.23%	-3.57%	-5.62%	-4.30%	-	-
Horiz. %	105.38%	90.32%	86.02%	87.10%	90.32%	95.70%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	23/11/09	24/08/09	25/05/09	23/02/09	25/11/08	26/08/08	-
Price	2.90	2.99	2.53	2.70	2.60	2.63	2.77	-
P/RPS	4.24	5.87	7.39	15.81	3.97	5.40	8.52	-37.12%
YoY %	-27.77%	-20.57%	-53.26%	298.24%	-26.48%	-36.62%	-	-
Horiz. %	49.77%	68.90%	86.74%	185.56%	46.60%	63.38%	100.00%	-
P/EPS	7.11	11.50	17.20	35.11	8.75	13.20	19.94	-49.62%
YoY %	-38.17%	-33.14%	-51.01%	301.26%	-33.71%	-33.80%	-	-
Horiz. %	35.66%	57.67%	86.26%	176.08%	43.88%	66.20%	100.00%	-
EY	14.07	8.70	5.81	2.85	11.43	7.57	5.01	98.67%
YoY %	61.72%	49.74%	103.86%	-75.07%	50.99%	51.10%	-	-
Horiz. %	280.84%	173.65%	115.97%	56.89%	228.14%	151.10%	100.00%	-
DY	5.34	2.68	3.16	2.96	5.77	3.80	3.61	29.73%
YoY %	99.25%	-15.19%	6.76%	-48.70%	51.84%	5.26%	-	-
Horiz. %	147.92%	74.24%	87.53%	81.99%	159.83%	105.26%	100.00%	-
P/NAPS	0.86	0.91	0.80	0.87	0.84	0.87	0.93	-5.06%
YoY %	-5.49%	13.75%	-8.05%	3.57%	-3.45%	-6.45%	-	-
Horiz. %	92.47%	97.85%	86.02%	93.55%	90.32%	93.55%	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