[KASSETS] YoY TTM 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- -0.04%
YoY- 21.52%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 CAGR
Revenue 233,476 222,613 215,068 196,358 179,979 137,009 162,513 5.73%
PBT 238,209 117,994 189,820 97,937 84,431 59,872 9,027 65.43%
Tax -58,351 -16,945 -56,345 -24,436 -23,946 -18,620 -2,045 67.43%
NP 179,858 101,049 133,475 73,501 60,485 41,252 6,982 64.82%
-
NP to SH 179,858 101,049 133,475 73,501 60,485 41,252 6,982 64.82%
-
Tax Rate 24.50% 14.36% 29.68% 24.95% 28.36% 31.10% 22.65% -
Total Cost 53,618 121,564 81,593 122,857 119,494 95,757 155,531 -15.10%
-
Net Worth 1,199,283 1,053,510 984,610 912,600 1,001,477 819,315 190,421 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 50,265 42,989 82,626 33,063 33,034 42,948 7,793 33.20%
Div Payout % 27.95% 42.54% 61.90% 44.98% 54.62% 104.11% 111.62% -
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 1,199,283 1,053,510 984,610 912,600 1,001,477 819,315 190,421 32.71%
NOSH 336,877 331,292 330,406 330,652 330,520 330,369 78,362 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 77.03% 45.39% 62.06% 37.43% 33.61% 30.11% 4.30% -
ROE 15.00% 9.59% 13.56% 8.05% 6.04% 5.03% 3.67% -
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 69.31 67.20 65.09 59.39 54.45 41.47 207.39 -15.51%
EPS 53.39 30.50 40.40 22.23 18.30 12.49 8.91 31.70%
DPS 15.00 13.00 25.00 10.00 10.00 13.00 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 44.69 42.61 41.17 37.59 34.45 26.23 31.11 5.72%
EPS 34.43 19.34 25.55 14.07 11.58 7.90 1.34 64.75%
DPS 9.62 8.23 15.82 6.33 6.32 8.22 1.49 33.22%
NAPS 2.2956 2.0166 1.8847 1.7469 1.917 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 4.57 3.79 4.26 5.29 4.32 6.63 1.25 22.06%
P/EPS 5.94 8.36 6.86 14.13 12.84 22.02 29.07 -21.67%
EY 16.84 11.96 14.58 7.08 7.79 4.54 3.44 27.67%
DY 4.73 5.10 9.03 3.18 4.26 4.73 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 4.65 3.77 4.26 4.55 4.50 6.63 1.25 22.39%
P/EPS 6.03 8.29 6.86 12.15 13.39 22.02 29.07 -21.48%
EY 16.58 12.06 14.58 8.23 7.47 4.54 3.44 27.36%
DY 4.66 5.14 9.03 3.70 4.08 4.73 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