[KASSETS] QoQ TTM 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- 14.53%
YoY- 38.52%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 261,283 233,476 230,269 227,879 224,774 222,613 220,176 12.07%
PBT 232,575 238,209 182,266 180,555 141,309 117,994 118,962 56.28%
Tax -58,166 -58,351 -44,675 -44,538 -22,545 -16,945 -17,645 121.33%
NP 174,409 179,858 137,591 136,017 118,764 101,049 101,317 43.58%
-
NP to SH 174,409 179,858 137,591 136,017 118,764 101,049 101,317 43.58%
-
Tax Rate 25.01% 24.50% 24.51% 24.67% 15.95% 14.36% 14.83% -
Total Cost 86,874 53,618 92,678 91,862 106,010 121,564 118,859 -18.84%
-
Net Worth 1,010,777 1,199,283 1,131,758 1,120,150 1,094,171 1,053,510 1,032,156 -1.38%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 50,265 50,265 50,265 51,468 42,989 42,989 42,989 10.97%
Div Payout % 28.82% 27.95% 36.53% 37.84% 36.20% 42.54% 42.43% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,010,777 1,199,283 1,131,758 1,120,150 1,094,171 1,053,510 1,032,156 -1.38%
NOSH 336,925 336,877 336,832 333,378 332,574 331,292 330,819 1.22%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 66.75% 77.03% 59.75% 59.69% 52.84% 45.39% 46.02% -
ROE 17.25% 15.00% 12.16% 12.14% 10.85% 9.59% 9.82% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 77.55 69.31 68.36 68.35 67.59 67.20 66.55 10.72%
EPS 51.76 53.39 40.85 40.80 35.71 30.50 30.63 41.82%
DPS 15.00 15.00 15.00 15.50 13.00 13.00 13.00 10.00%
NAPS 3.00 3.56 3.36 3.36 3.29 3.18 3.12 -2.57%
Adjusted Per Share Value based on latest NOSH - 333,378
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.01 44.69 44.08 43.62 43.03 42.61 42.14 12.08%
EPS 33.38 34.43 26.34 26.04 22.73 19.34 19.39 43.59%
DPS 9.62 9.62 9.62 9.85 8.23 8.23 8.23 10.95%
NAPS 1.9348 2.2956 2.1664 2.1441 2.0944 2.0166 1.9757 -1.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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 4.28 4.57 4.39 4.83 4.07 3.79 3.82 7.86%
P/EPS 6.41 5.94 7.34 8.09 7.70 8.36 8.29 -15.74%
EY 15.59 16.84 13.62 12.36 12.99 11.96 12.06 18.64%
DY 4.52 4.73 5.00 4.70 4.73 5.10 5.12 -7.96%
P/NAPS 1.11 0.89 0.89 0.98 0.84 0.80 0.81 23.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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 4.64 4.65 4.24 4.24 4.42 3.77 4.06 9.30%
P/EPS 6.95 6.03 7.10 7.11 8.37 8.29 8.82 -14.67%
EY 14.38 16.58 14.09 14.07 11.94 12.06 11.34 17.13%
DY 4.17 4.66 5.17 5.34 4.35 5.14 4.81 -9.07%
P/NAPS 1.20 0.90 0.86 0.86 0.91 0.80 0.87 23.88%

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