[KASSETS] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -96.85%
YoY- -41.73%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 97,339 92,541 60,185 56,978 54,541 49,330 45,351 13.56%
PBT 57,314 97,899 88,066 32,123 33,091 22,940 22,434 16.90%
Tax -15,177 -25,583 -22,476 -8,800 -9,500 -7,730 -7,197 13.22%
NP 42,137 72,316 65,590 23,323 23,591 15,210 15,237 18.45%
-
NP to SH 42,137 72,316 65,590 23,323 23,591 15,210 15,237 18.45%
-
Tax Rate 26.48% 26.13% 25.52% 27.39% 28.71% 33.70% 32.08% -
Total Cost 55,202 20,225 -5,405 33,655 30,950 34,120 30,114 10.61%
-
Net Worth 3,857,054 1,306,199 1,199,283 1,053,510 984,610 912,600 1,001,477 25.17%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 3,857,054 1,306,199 1,199,283 1,053,510 984,610 912,600 1,001,477 25.17%
NOSH 440,303 435,399 336,877 331,292 330,406 330,652 330,520 4.89%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 43.29% 78.14% 108.98% 40.93% 43.25% 30.83% 33.60% -
ROE 1.09% 5.54% 5.47% 2.21% 2.40% 1.67% 1.52% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 22.11 21.25 17.87 17.20 16.51 14.92 13.72 8.26%
EPS 9.57 16.61 19.47 7.04 7.14 4.60 4.61 12.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.76 3.00 3.56 3.18 2.98 2.76 3.03 19.33%
Adjusted Per Share Value based on latest NOSH - 440,303
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.63 17.71 11.52 10.91 10.44 9.44 8.68 13.56%
EPS 8.07 13.84 12.55 4.46 4.52 2.91 2.92 18.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.383 2.5003 2.2956 2.0166 1.8847 1.7469 1.917 25.17%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 7.80 4.20 3.17 2.55 2.77 3.14 2.35 -
P/RPS 35.28 19.76 17.74 14.83 16.78 21.05 17.13 12.78%
P/EPS 81.50 25.29 16.28 36.22 38.80 68.26 50.98 8.12%
EY 1.23 3.95 6.14 2.76 2.58 1.46 1.96 -7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.40 0.89 0.80 0.93 1.14 0.78 2.22%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 22/08/12 23/08/11 23/08/10 24/08/09 26/08/08 29/08/07 29/08/06 -
Price 9.10 3.98 3.22 2.53 2.77 2.70 2.45 -
P/RPS 41.16 18.73 18.02 14.71 16.78 18.10 17.86 14.91%
P/EPS 95.09 23.96 16.54 35.94 38.80 58.70 53.15 10.17%
EY 1.05 4.17 6.05 2.78 2.58 1.70 1.88 -9.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.33 0.90 0.80 0.93 0.98 0.81 4.24%

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