[KASSETS] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 10.34%
YoY- 289.33%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 31/03/04 30/09/02 CAGR
Revenue 52,953 49,310 46,808 41,197 39,492 121,423 107,478 -12.06%
PBT 31,315 28,639 27,336 20,786 2,652 5,069 13,513 16.49%
Tax -9,000 -8,680 -8,440 -5,820 -638 -1,225 -3,423 19.20%
NP 22,315 19,959 18,896 14,966 2,014 3,844 10,090 15.51%
-
NP to SH 22,315 19,959 18,896 14,966 2,014 3,844 10,090 15.51%
-
Tax Rate 28.74% 30.31% 30.88% 28.00% 24.06% 24.17% 25.33% -
Total Cost 30,638 29,351 27,912 26,231 37,478 117,579 97,388 -18.95%
-
Net Worth 985,165 895,511 984,441 825,938 192,779 186,708 187,331 35.19%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 31/03/04 30/09/02 CAGR
Div 33,059 - 33,034 26,430 - 3,922 - -
Div Payout % 148.15% - 174.83% 176.60% - 102.04% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 31/03/04 30/09/02 CAGR
Net Worth 985,165 895,511 984,441 825,938 192,779 186,708 187,331 35.19%
NOSH 330,592 330,447 330,349 330,375 78,365 78,448 76,150 30.57%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 31/03/04 30/09/02 CAGR
NP Margin 42.14% 40.48% 40.37% 36.33% 5.10% 3.17% 9.39% -
ROE 2.27% 2.23% 1.92% 1.81% 1.04% 2.06% 5.39% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 31/03/04 30/09/02 CAGR
RPS 16.02 14.92 14.17 12.47 50.39 154.78 141.14 -32.65%
EPS 6.75 6.04 5.72 4.53 2.57 4.90 13.25 -11.53%
DPS 10.00 0.00 10.00 8.00 0.00 5.00 0.00 -
NAPS 2.98 2.71 2.98 2.50 2.46 2.38 2.46 3.54%
Adjusted Per Share Value based on latest NOSH - 330,375
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 31/03/04 30/09/02 CAGR
RPS 10.14 9.44 8.96 7.89 7.56 23.24 20.57 -12.05%
EPS 4.27 3.82 3.62 2.86 0.39 0.74 1.93 15.51%
DPS 6.33 0.00 6.32 5.06 0.00 0.75 0.00 -
NAPS 1.8858 1.7141 1.8844 1.581 0.369 0.3574 0.3586 35.19%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 31/03/04 30/09/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 30/09/03 31/03/04 30/09/02 -
Price 2.43 2.74 2.75 2.75 2.39 2.60 2.81 -
P/RPS 15.17 18.36 19.41 22.05 4.74 1.68 1.99 44.63%
P/EPS 36.00 45.36 48.08 60.71 93.00 53.06 21.21 10.08%
EY 2.78 2.20 2.08 1.65 1.08 1.88 4.72 -9.16%
DY 4.12 0.00 3.64 2.91 0.00 1.92 0.00 -
P/NAPS 0.82 1.01 0.92 1.10 0.97 1.09 1.14 -5.81%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 31/03/04 30/09/02 CAGR
Date 27/05/08 30/05/07 30/05/06 25/05/05 17/11/03 31/05/04 18/11/02 -
Price 2.75 2.91 2.61 2.75 2.66 2.62 2.81 -
P/RPS 17.17 19.50 18.42 22.05 5.28 1.69 1.99 47.92%
P/EPS 40.74 48.18 45.63 60.71 103.50 53.47 21.21 12.59%
EY 2.45 2.08 2.19 1.65 0.97 1.87 4.72 -11.23%
DY 3.64 0.00 3.83 2.91 0.00 1.91 0.00 -
P/NAPS 0.92 1.07 0.88 1.10 1.08 1.10 1.14 -3.82%

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