[KASSETS] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -11.9%
YoY- 3.04%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 CAGR
Revenue 238,156 226,962 214,988 197,280 184,318 166,848 161,900 6.11%
PBT 249,434 134,126 128,812 103,158 99,540 79,822 9,634 64.95%
Tax -64,226 -36,600 -37,000 -32,820 -31,274 -26,632 -2,064 69.68%
NP 185,208 97,526 91,812 70,338 68,266 53,190 7,570 63.52%
-
NP to SH 185,208 97,526 91,812 70,338 68,266 53,190 7,570 63.52%
-
Tax Rate 25.75% 27.29% 28.72% 31.82% 31.42% 33.36% 21.42% -
Total Cost 52,948 129,436 123,176 126,942 116,052 113,658 154,330 -15.17%
-
Net Worth 1,199,236 1,054,155 984,880 912,278 1,001,190 819,324 190,425 32.71%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 CAGR
Div 50,529 53,039 66,099 - 66,085 33,037 7,836 33.19%
Div Payout % 27.28% 54.38% 71.99% - 96.81% 62.11% 103.52% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 CAGR
Net Worth 1,199,236 1,054,155 984,880 912,278 1,001,190 819,324 190,425 32.71%
NOSH 336,864 331,495 330,496 330,535 330,425 330,372 78,364 25.14%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 CAGR
NP Margin 77.77% 42.97% 42.71% 35.65% 37.04% 31.88% 4.68% -
ROE 15.44% 9.25% 9.32% 7.71% 6.82% 6.49% 3.98% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 CAGR
RPS 70.70 68.47 65.05 59.68 55.78 50.50 206.60 -15.20%
EPS 54.98 29.42 27.78 21.28 20.66 16.10 9.66 30.66%
DPS 15.00 16.00 20.00 0.00 20.00 10.00 10.00 6.43%
NAPS 3.56 3.18 2.98 2.76 3.03 2.48 2.43 6.04%
Adjusted Per Share Value based on latest NOSH - 330,652
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 CAGR
RPS 45.59 43.44 41.15 37.76 35.28 31.94 30.99 6.11%
EPS 35.45 18.67 17.57 13.46 13.07 10.18 1.45 63.50%
DPS 9.67 10.15 12.65 0.00 12.65 6.32 1.50 33.19%
NAPS 2.2955 2.0178 1.8852 1.7462 1.9164 1.5683 0.3645 32.71%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 31/12/03 -
Price 3.17 2.55 2.77 3.14 2.35 2.75 2.59 -
P/RPS 4.48 3.72 4.26 5.26 4.21 5.45 1.25 21.69%
P/EPS 5.77 8.67 9.97 14.76 11.37 17.08 26.81 -21.04%
EY 17.34 11.54 10.03 6.78 8.79 5.85 3.73 26.66%
DY 4.73 6.27 7.22 0.00 8.51 3.64 3.86 3.17%
P/NAPS 0.89 0.80 0.93 1.14 0.78 1.11 1.07 -2.79%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 CAGR
Date 23/08/10 24/08/09 26/08/08 29/08/07 29/08/06 15/08/05 20/02/04 -
Price 3.22 2.53 2.77 2.70 2.45 2.75 2.59 -
P/RPS 4.55 3.70 4.26 4.52 4.39 5.45 1.25 21.98%
P/EPS 5.86 8.60 9.97 12.69 11.86 17.08 26.81 -20.85%
EY 17.07 11.63 10.03 7.88 8.43 5.85 3.73 26.35%
DY 4.66 6.32 7.22 0.00 8.16 3.64 3.86 2.93%
P/NAPS 0.90 0.80 0.93 0.98 0.81 1.11 1.07 -2.62%

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