[KASSETS] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 3.07%
YoY- 25.53%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 376,446 371,627 361,185 353,894 321,538 290,708 261,283 27.53%
PBT 2,050,325 747,807 345,416 311,021 301,188 283,570 232,575 326.18%
Tax -195,556 -192,330 -93,809 -85,246 -82,139 -77,905 -58,166 124.25%
NP 1,854,769 555,477 251,607 225,775 219,049 205,665 174,409 382.89%
-
NP to SH 1,854,769 555,477 251,607 225,775 219,049 205,665 174,409 382.89%
-
Tax Rate 9.54% 25.72% 27.16% 27.41% 27.27% 27.47% 25.01% -
Total Cost -1,478,323 -183,850 109,578 128,119 102,489 85,043 86,874 -
-
Net Worth 3,818,499 2,495,051 1,611,864 1,306,199 1,301,383 1,203,092 1,010,777 142.36%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 65,861 65,364 58,168 58,168 58,168 50,896 50,265 19.72%
Div Payout % 3.55% 11.77% 23.12% 25.76% 26.56% 24.75% 28.82% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 3,818,499 2,495,051 1,611,864 1,306,199 1,301,383 1,203,092 1,010,777 142.36%
NOSH 440,426 437,728 436,819 435,399 433,794 341,787 336,925 19.53%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 492.71% 149.47% 69.66% 63.80% 68.13% 70.75% 66.75% -
ROE 48.57% 22.26% 15.61% 17.28% 16.83% 17.09% 17.25% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 85.47 84.90 82.69 81.28 74.12 85.06 77.55 6.69%
EPS 421.13 126.90 57.60 51.85 50.50 60.17 51.76 304.01%
DPS 15.00 15.00 13.32 13.36 13.41 15.00 15.00 0.00%
NAPS 8.67 5.70 3.69 3.00 3.00 3.52 3.00 102.76%
Adjusted Per Share Value based on latest NOSH - 435,399
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 72.06 71.13 69.14 67.74 61.55 55.65 50.01 27.54%
EPS 355.03 106.33 48.16 43.22 41.93 39.37 33.38 382.94%
DPS 12.61 12.51 11.13 11.13 11.13 9.74 9.62 19.75%
NAPS 7.3092 4.7759 3.0853 2.5003 2.491 2.3029 1.9348 142.36%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 6.98 6.25 4.10 4.20 4.18 3.37 3.32 -
P/RPS 8.17 7.36 4.96 5.17 5.64 3.96 4.28 53.82%
P/EPS 1.66 4.93 7.12 8.10 8.28 5.60 6.41 -59.33%
EY 60.33 20.30 14.05 12.35 12.08 17.86 15.59 146.28%
DY 2.15 2.40 3.25 3.18 3.21 4.45 4.52 -39.03%
P/NAPS 0.81 1.10 1.11 1.40 1.39 0.96 1.11 -18.93%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 16/05/12 21/02/12 22/11/11 23/08/11 09/05/11 11/02/11 22/11/10 -
Price 7.50 6.43 5.00 3.98 4.34 3.90 3.60 -
P/RPS 8.77 7.57 6.05 4.90 5.86 4.59 4.64 52.81%
P/EPS 1.78 5.07 8.68 7.68 8.59 6.48 6.95 -59.63%
EY 56.15 19.74 11.52 13.03 11.64 15.43 14.38 147.76%
DY 2.00 2.33 2.66 3.36 3.09 3.85 4.17 -38.70%
P/NAPS 0.87 1.13 1.36 1.33 1.45 1.11 1.20 -19.28%

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