[KASSETS] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 61.44%
YoY- -54.32%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 55,769 56,978 56,503 55,524 53,608 54,541 52,953 3.51%
PBT 51,314 32,123 34,940 22,932 27,999 33,091 31,315 38.94%
Tax -13,600 -8,800 -9,500 9,355 -8,000 -9,500 -9,000 31.65%
NP 37,714 23,323 25,440 32,287 19,999 23,591 22,315 41.83%
-
NP to SH 37,714 23,323 25,440 32,287 19,999 23,591 22,315 41.83%
-
Tax Rate 26.50% 27.39% 27.19% -40.79% 28.57% 28.71% 28.74% -
Total Cost 18,055 33,655 31,063 23,237 33,609 30,950 30,638 -29.68%
-
Net Worth 1,094,171 1,053,510 1,032,156 1,024,459 1,006,572 984,610 985,165 7.23%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 26,465 16,523 - - 33,059 -
Div Payout % - - 104.03% 51.18% - - 148.15% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,094,171 1,053,510 1,032,156 1,024,459 1,006,572 984,610 985,165 7.23%
NOSH 332,574 331,292 330,819 330,470 331,109 330,406 330,592 0.39%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 67.63% 40.93% 45.02% 58.15% 37.31% 43.25% 42.14% -
ROE 3.45% 2.21% 2.46% 3.15% 1.99% 2.40% 2.27% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 16.77 17.20 17.08 16.80 16.19 16.51 16.02 3.09%
EPS 11.34 7.04 7.69 9.77 6.04 7.14 6.75 41.27%
DPS 0.00 0.00 8.00 5.00 0.00 0.00 10.00 -
NAPS 3.29 3.18 3.12 3.10 3.04 2.98 2.98 6.81%
Adjusted Per Share Value based on latest NOSH - 330,470
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.68 10.91 10.82 10.63 10.26 10.44 10.14 3.51%
EPS 7.22 4.46 4.87 6.18 3.83 4.52 4.27 41.88%
DPS 0.00 0.00 5.07 3.16 0.00 0.00 6.33 -
NAPS 2.0944 2.0166 1.9757 1.961 1.9267 1.8847 1.8858 7.23%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.75 2.55 2.54 2.60 2.71 2.77 2.43 -
P/RPS 16.40 14.83 14.87 15.47 16.74 16.78 15.17 5.32%
P/EPS 24.25 36.22 33.03 26.61 44.87 38.80 36.00 -23.13%
EY 4.12 2.76 3.03 3.76 2.23 2.58 2.78 29.95%
DY 0.00 0.00 3.15 1.92 0.00 0.00 4.12 -
P/NAPS 0.84 0.80 0.81 0.84 0.89 0.93 0.82 1.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 24/08/09 25/05/09 23/02/09 25/11/08 26/08/08 27/05/08 -
Price 2.99 2.53 2.70 2.60 2.63 2.77 2.75 -
P/RPS 17.83 14.71 15.81 15.47 16.24 16.78 17.17 2.54%
P/EPS 26.37 35.94 35.11 26.61 43.54 38.80 40.74 -25.15%
EY 3.79 2.78 2.85 3.76 2.30 2.58 2.45 33.72%
DY 0.00 0.00 2.96 1.92 0.00 0.00 3.64 -
P/NAPS 0.91 0.80 0.87 0.84 0.87 0.93 0.92 -0.72%

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