[KASSETS] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 46.63%
YoY- 19.0%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 98,640 49,310 190,317 138,243 92,159 46,808 171,244 -30.84%
PBT 51,579 28,639 96,128 73,506 49,770 27,336 74,571 -21.84%
Tax -16,410 -8,680 -23,663 -23,458 -15,637 -8,440 -21,625 -16.84%
NP 35,169 19,959 72,465 50,048 34,133 18,896 52,946 -23.92%
-
NP to SH 35,169 19,959 72,465 50,048 34,133 18,896 52,946 -23.92%
-
Tax Rate 31.82% 30.31% 24.62% 31.91% 31.42% 30.88% 29.00% -
Total Cost 63,471 29,351 117,852 88,195 58,026 27,912 118,298 -34.04%
-
Net Worth 912,278 895,511 875,660 1,024,084 1,001,190 984,441 846,078 5.16%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 49,565 33,034 33,042 33,034 42,964 -
Div Payout % - - 68.40% 66.01% 96.81% 174.83% 81.15% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 912,278 895,511 875,660 1,024,084 1,001,190 984,441 846,078 5.16%
NOSH 330,535 330,447 330,634 330,186 330,425 330,349 330,499 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 35.65% 40.48% 38.08% 36.20% 37.04% 40.37% 30.92% -
ROE 3.86% 2.23% 8.28% 4.89% 3.41% 1.92% 6.26% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 29.84 14.92 57.60 41.85 27.89 14.17 51.81 -30.84%
EPS 10.64 6.04 21.93 15.15 10.33 5.72 16.02 -23.93%
DPS 0.00 0.00 15.00 10.00 10.00 10.00 13.00 -
NAPS 2.76 2.71 2.65 3.10 3.03 2.98 2.56 5.15%
Adjusted Per Share Value based on latest NOSH - 330,186
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.88 9.44 36.43 26.46 17.64 8.96 32.78 -30.84%
EPS 6.73 3.82 13.87 9.58 6.53 3.62 10.13 -23.91%
DPS 0.00 0.00 9.49 6.32 6.32 6.32 8.22 -
NAPS 1.7462 1.7141 1.6761 1.9602 1.9164 1.8844 1.6195 5.16%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.14 2.74 2.50 2.34 2.35 2.75 2.75 -
P/RPS 10.52 18.36 4.34 5.59 8.43 19.41 5.31 57.93%
P/EPS 29.51 45.36 11.40 15.45 22.75 48.08 17.17 43.62%
EY 3.39 2.20 8.77 6.47 4.40 2.08 5.83 -30.40%
DY 0.00 0.00 6.00 4.27 4.26 3.64 4.73 -
P/NAPS 1.14 1.01 0.94 0.75 0.78 0.92 1.07 4.32%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 26/02/07 28/11/06 29/08/06 30/05/06 22/02/06 -
Price 2.70 2.91 2.68 2.50 2.45 2.61 2.75 -
P/RPS 9.05 19.50 4.65 5.97 8.78 18.42 5.31 42.82%
P/EPS 25.38 48.18 12.22 16.50 23.72 45.63 17.17 29.85%
EY 3.94 2.08 8.18 6.06 4.22 2.19 5.83 -23.04%
DY 0.00 0.00 5.60 4.00 4.08 3.83 4.73 -
P/NAPS 0.98 1.07 1.01 0.81 0.81 0.88 1.07 -5.70%

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