[KASSETS] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 105.72%
YoY- 30.53%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 56,503 216,626 161,102 107,494 52,953 205,614 150,288 -47.87%
PBT 34,940 115,337 92,405 64,406 31,315 176,993 79,162 -42.00%
Tax -9,500 -17,145 -26,500 -18,500 -9,000 -54,255 -27,107 -50.26%
NP 25,440 98,192 65,905 45,906 22,315 122,738 52,055 -37.92%
-
NP to SH 25,440 98,192 65,905 45,906 22,315 122,738 52,055 -37.92%
-
Tax Rate 27.19% 14.87% 28.68% 28.72% 28.74% 30.65% 34.24% -
Total Cost 31,063 118,434 95,197 61,588 30,638 82,876 98,233 -53.55%
-
Net Worth 1,032,156 1,024,554 1,005,779 984,880 985,165 961,420 905,017 9.15%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 26,465 49,575 33,084 33,049 33,059 49,557 33,029 -13.72%
Div Payout % 104.03% 50.49% 50.20% 71.99% 148.15% 40.38% 63.45% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,032,156 1,024,554 1,005,779 984,880 985,165 961,420 905,017 9.15%
NOSH 330,819 330,501 330,848 330,496 330,592 330,384 330,298 0.10%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 45.02% 45.33% 40.91% 42.71% 42.14% 59.69% 34.64% -
ROE 2.46% 9.58% 6.55% 4.66% 2.27% 12.77% 5.75% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 17.08 65.54 48.69 32.52 16.02 62.23 45.50 -47.93%
EPS 7.69 29.71 19.92 13.89 6.75 37.15 15.76 -37.99%
DPS 8.00 15.00 10.00 10.00 10.00 15.00 10.00 -13.81%
NAPS 3.12 3.10 3.04 2.98 2.98 2.91 2.74 9.03%
Adjusted Per Share Value based on latest NOSH - 330,406
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 10.82 41.47 30.84 20.58 10.14 39.36 28.77 -47.86%
EPS 4.87 18.80 12.62 8.79 4.27 23.49 9.96 -37.90%
DPS 5.07 9.49 6.33 6.33 6.33 9.49 6.32 -13.65%
NAPS 1.9757 1.9611 1.9252 1.8852 1.8858 1.8403 1.7323 9.15%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.54 2.60 2.71 2.77 2.43 3.10 2.82 -
P/RPS 14.87 3.97 5.57 8.52 15.17 4.98 6.20 79.08%
P/EPS 33.03 8.75 13.60 19.94 36.00 8.34 17.89 50.44%
EY 3.03 11.43 7.35 5.01 2.78 11.98 5.59 -33.49%
DY 3.15 5.77 3.69 3.61 4.12 4.84 3.55 -7.65%
P/NAPS 0.81 0.84 0.89 0.93 0.82 1.07 1.03 -14.78%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 23/02/09 25/11/08 26/08/08 27/05/08 25/02/08 28/11/07 -
Price 2.70 2.60 2.63 2.77 2.75 2.41 2.72 -
P/RPS 15.81 3.97 5.40 8.52 17.17 3.87 5.98 91.08%
P/EPS 35.11 8.75 13.20 19.94 40.74 6.49 17.26 60.47%
EY 2.85 11.43 7.57 5.01 2.45 15.41 5.79 -37.63%
DY 2.96 5.77 3.80 3.61 3.64 6.22 3.68 -13.49%
P/NAPS 0.87 0.84 0.87 0.93 0.92 0.83 0.99 -8.24%

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