[KASSETS] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 18.92%
YoY- 36.86%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 201,922 196,358 192,379 189,877 183,790 179,979 176,855 9.23%
PBT 101,784 97,937 97,431 96,128 87,784 84,431 81,121 16.31%
Tax -27,312 -24,436 -23,903 -23,663 -26,847 -23,946 -24,244 8.25%
NP 74,472 73,501 73,528 72,465 60,937 60,485 56,877 19.66%
-
NP to SH 74,472 73,501 73,528 72,465 60,937 60,485 56,877 19.66%
-
Tax Rate 26.83% 24.95% 24.53% 24.62% 30.58% 28.36% 29.89% -
Total Cost 127,450 122,857 118,851 117,412 122,853 119,494 119,978 4.10%
-
Net Worth 905,433 912,600 895,511 876,180 1,023,578 1,001,477 984,441 -5.41%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 66,108 33,063 33,063 66,098 33,034 33,034 49,553 21.16%
Div Payout % 88.77% 44.98% 44.97% 91.21% 54.21% 54.62% 87.12% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 905,433 912,600 895,511 876,180 1,023,578 1,001,477 984,441 -5.41%
NOSH 330,450 330,652 330,447 330,634 330,186 330,520 330,349 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 36.88% 37.43% 38.22% 38.16% 33.16% 33.61% 32.16% -
ROE 8.23% 8.05% 8.21% 8.27% 5.95% 6.04% 5.78% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 61.11 59.39 58.22 57.43 55.66 54.45 53.54 9.20%
EPS 22.54 22.23 22.25 21.92 18.46 18.30 17.22 19.63%
DPS 20.00 10.00 10.00 20.00 10.00 10.00 15.00 21.12%
NAPS 2.74 2.76 2.71 2.65 3.10 3.03 2.98 -5.43%
Adjusted Per Share Value based on latest NOSH - 330,634
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 38.65 37.59 36.82 36.35 35.18 34.45 33.85 9.23%
EPS 14.26 14.07 14.07 13.87 11.66 11.58 10.89 19.67%
DPS 12.65 6.33 6.33 12.65 6.32 6.32 9.49 21.09%
NAPS 1.7331 1.7469 1.7141 1.6771 1.9593 1.917 1.8844 -5.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.82 3.14 2.74 2.50 2.34 2.35 2.75 -
P/RPS 4.61 5.29 4.71 4.35 4.20 4.32 5.14 -6.99%
P/EPS 12.51 14.13 12.31 11.41 12.68 12.84 15.97 -15.01%
EY 7.99 7.08 8.12 8.77 7.89 7.79 6.26 17.64%
DY 7.09 3.18 3.65 8.00 4.27 4.26 5.45 19.15%
P/NAPS 1.03 1.14 1.01 0.94 0.75 0.78 0.92 7.81%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 30/05/07 26/02/07 28/11/06 29/08/06 30/05/06 -
Price 2.72 2.70 2.91 2.68 2.50 2.45 2.61 -
P/RPS 4.45 4.55 5.00 4.67 4.49 4.50 4.88 -5.95%
P/EPS 12.07 12.15 13.08 12.23 13.55 13.39 15.16 -14.08%
EY 8.29 8.23 7.65 8.18 7.38 7.47 6.60 16.39%
DY 7.35 3.70 3.44 7.46 4.00 4.08 5.75 17.76%
P/NAPS 0.99 0.98 1.07 1.01 0.81 0.81 0.88 8.16%

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