[KASSETS] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 7.42%
YoY- 167.91%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 31/03/04 CAGR
Revenue 220,176 209,857 192,379 176,855 134,872 205,653 161,634 6.37%
PBT 118,962 179,669 97,431 81,121 31,880 15,331 7,770 72.53%
Tax -17,645 -54,575 -23,903 -24,244 -10,650 -3,956 -1,695 59.72%
NP 101,317 125,094 73,528 56,877 21,230 11,375 6,075 75.50%
-
NP to SH 101,317 125,094 73,528 56,877 21,230 11,375 6,075 75.50%
-
Tax Rate 14.83% 30.38% 24.53% 29.89% 33.41% 25.80% 21.81% -
Total Cost 118,859 84,763 118,851 119,978 113,642 194,278 155,559 -5.23%
-
Net Worth 1,032,156 985,165 895,511 984,441 825,938 192,779 197,200 39.21%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 31/03/04 CAGR
Div 42,989 82,626 33,063 49,553 26,430 7,717 7,793 40.68%
Div Payout % 42.43% 66.05% 44.97% 87.12% 124.49% 67.85% 128.28% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 31/03/04 CAGR
Net Worth 1,032,156 985,165 895,511 984,441 825,938 192,779 197,200 39.21%
NOSH 330,819 330,592 330,447 330,349 330,375 78,365 82,857 31.88%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 31/03/04 CAGR
NP Margin 46.02% 59.61% 38.22% 32.16% 15.74% 5.53% 3.76% -
ROE 9.82% 12.70% 8.21% 5.78% 2.57% 5.90% 3.08% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 31/03/04 CAGR
RPS 66.55 63.48 58.22 53.54 40.82 262.43 195.08 -19.34%
EPS 30.63 37.84 22.25 17.22 6.43 14.52 7.33 33.08%
DPS 13.00 25.00 10.00 15.00 8.00 10.00 9.41 6.67%
NAPS 3.12 2.98 2.71 2.98 2.50 2.46 2.38 5.56%
Adjusted Per Share Value based on latest NOSH - 330,349
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 31/03/04 CAGR
RPS 42.14 40.17 36.82 33.85 25.82 39.36 30.94 6.37%
EPS 19.39 23.94 14.07 10.89 4.06 2.18 1.16 75.58%
DPS 8.23 15.82 6.33 9.49 5.06 1.48 1.49 40.72%
NAPS 1.9757 1.8858 1.7141 1.8844 1.581 0.369 0.3775 39.21%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 31/03/04 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 30/09/03 31/03/04 -
Price 2.54 2.43 2.74 2.75 2.75 2.39 2.60 -
P/RPS 3.82 3.83 4.71 5.14 6.74 0.91 1.33 23.47%
P/EPS 8.29 6.42 12.31 15.97 42.79 16.47 35.46 -25.21%
EY 12.06 15.57 8.12 6.26 2.34 6.07 2.82 33.70%
DY 5.12 10.29 3.65 5.45 2.91 4.18 3.62 7.17%
P/NAPS 0.81 0.82 1.01 0.92 1.10 0.97 1.09 -5.76%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 31/03/04 CAGR
Date 25/05/09 27/05/08 30/05/07 30/05/06 25/05/05 17/11/03 31/05/04 -
Price 2.70 2.75 2.91 2.61 2.75 2.66 2.62 -
P/RPS 4.06 4.33 5.00 4.88 6.74 1.01 1.34 24.80%
P/EPS 8.82 7.27 13.08 15.16 42.79 18.33 35.73 -24.39%
EY 11.34 13.76 7.65 6.60 2.34 5.46 2.80 32.25%
DY 4.81 9.09 3.44 5.75 2.91 3.76 3.59 6.02%
P/NAPS 0.87 0.92 1.07 0.88 1.10 1.08 1.10 -4.58%

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