[KEYASIC] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[KEYASIC] KEY ASIC BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 2.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KEYASIC's Result
KEYASIC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 64,110 70,526 78,432 94,832 84,917 57,145 25,845 83.14%
PBT 13,137 14,544 16,302 20,499 19,828 13,264 6,497 59.83%
Tax -546 -717 -825 -785 -513 -314 -144 142.95%
NP 12,591 13,827 15,477 19,714 19,315 12,950 6,353 57.71%
-
NP to SH 12,591 13,827 15,477 19,714 19,315 12,950 6,353 57.71%
-
Tax Rate 4.16% 4.93% 5.06% 3.83% 2.59% 2.37% 2.22% -
Total Cost 51,519 56,699 62,955 75,118 65,602 44,195 19,492 91.05%
-
Net Worth 182,720 179,713 0 242,592 171,129 164,522 146,492 15.85%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 182,720 179,713 0 242,592 171,129 164,522 146,492 15.85%
NOSH 801,406 810,983 813,846 1,140,000 805,696 804,512 747,411 4.75%
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 19.64% 19.61% 19.73% 20.79% 22.75% 22.66% 24.58% -
ROE 6.89% 7.69% 0.00% 8.13% 11.29% 7.87% 4.34% -
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 8.00 8.70 9.64 8.32 10.54 7.10 3.46 74.76%
EPS 1.57 1.70 1.90 1.73 2.40 1.61 0.85 50.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.228 0.2216 0.00 0.2128 0.2124 0.2045 0.196 10.59%
Adjusted Per Share Value based on latest NOSH - 1,140,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.59 5.04 5.61 6.78 6.07 4.09 1.85 83.16%
EPS 0.90 0.99 1.11 1.41 1.38 0.93 0.45 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1307 0.1285 0.00 0.1735 0.1224 0.1177 0.1048 15.84%
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 0.52 0.60 0.38 0.30 0.53 0.43 0.40 -
P/RPS 6.50 6.90 3.94 3.61 5.03 6.05 11.57 -31.89%
P/EPS 33.10 35.19 19.98 17.35 22.11 26.71 47.06 -20.89%
EY 3.02 2.84 5.00 5.76 4.52 3.74 2.13 26.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.71 0.00 1.41 2.50 2.10 2.04 7.68%
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 30/11/09 27/08/09 26/05/09 21/01/09 24/11/08 - - -
Price 0.41 0.56 0.65 0.35 0.48 0.00 0.00 -
P/RPS 5.13 6.44 6.74 4.21 4.55 0.00 0.00 -
P/EPS 26.10 32.85 34.18 20.24 20.02 0.00 0.00 -
EY 3.83 3.04 2.93 4.94 4.99 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.53 0.00 1.64 2.26 0.00 0.00 -

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