[KASSETS] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.46%
YoY- 5.63%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Revenue 58,893 56,503 52,953 49,310 46,808 41,197 39,492 6.33%
PBT 36,651 34,940 31,315 28,639 27,336 20,786 2,652 49.74%
Tax -9,637 -9,500 -9,000 -8,680 -8,440 -5,820 -638 51.80%
NP 27,014 25,440 22,315 19,959 18,896 14,966 2,014 49.05%
-
NP to SH 27,014 25,440 22,315 19,959 18,896 14,966 2,014 49.05%
-
Tax Rate 26.29% 27.19% 28.74% 30.31% 30.88% 28.00% 24.06% -
Total Cost 31,879 31,063 30,638 29,351 27,912 26,231 37,478 -2.45%
-
Net Worth 1,131,758 1,032,156 985,165 895,511 984,441 825,938 192,779 31.27%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Div 25,262 26,465 33,059 - 33,034 26,430 - -
Div Payout % 93.52% 104.03% 148.15% - 174.83% 176.60% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Net Worth 1,131,758 1,032,156 985,165 895,511 984,441 825,938 192,779 31.27%
NOSH 336,832 330,819 330,592 330,447 330,349 330,375 78,365 25.13%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
NP Margin 45.87% 45.02% 42.14% 40.48% 40.37% 36.33% 5.10% -
ROE 2.39% 2.46% 2.27% 2.23% 1.92% 1.81% 1.04% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
RPS 17.48 17.08 16.02 14.92 14.17 12.47 50.39 -15.02%
EPS 8.02 7.69 6.75 6.04 5.72 4.53 2.57 19.12%
DPS 7.50 8.00 10.00 0.00 10.00 8.00 0.00 -
NAPS 3.36 3.12 2.98 2.71 2.98 2.50 2.46 4.91%
Adjusted Per Share Value based on latest NOSH - 330,447
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
RPS 11.27 10.82 10.14 9.44 8.96 7.89 7.56 6.33%
EPS 5.17 4.87 4.27 3.82 3.62 2.86 0.39 48.78%
DPS 4.84 5.07 6.33 0.00 6.32 5.06 0.00 -
NAPS 2.1664 1.9757 1.8858 1.7141 1.8844 1.581 0.369 31.27%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 30/09/03 -
Price 3.00 2.54 2.43 2.74 2.75 2.75 2.39 -
P/RPS 17.16 14.87 15.17 18.36 19.41 22.05 4.74 21.87%
P/EPS 37.41 33.03 36.00 45.36 48.08 60.71 93.00 -13.06%
EY 2.67 3.03 2.78 2.20 2.08 1.65 1.08 14.93%
DY 2.50 3.15 4.12 0.00 3.64 2.91 0.00 -
P/NAPS 0.89 0.81 0.82 1.01 0.92 1.10 0.97 -1.31%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Date 24/05/10 25/05/09 27/05/08 30/05/07 30/05/06 25/05/05 17/11/03 -
Price 2.90 2.70 2.75 2.91 2.61 2.75 2.66 -
P/RPS 16.59 15.81 17.17 19.50 18.42 22.05 5.28 19.24%
P/EPS 36.16 35.11 40.74 48.18 45.63 60.71 103.50 -14.92%
EY 2.77 2.85 2.45 2.08 2.19 1.65 0.97 17.50%
DY 2.59 2.96 3.64 0.00 3.83 2.91 0.00 -
P/NAPS 0.86 0.87 0.92 1.07 0.88 1.10 1.08 -3.44%

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