[KASSETS] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -23.79%
YoY- -0.18%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 CAGR
Revenue 60,185 56,978 54,541 49,330 45,351 42,227 41,458 5.90%
PBT 88,066 32,123 33,091 22,940 22,434 19,124 2,165 76.82%
Tax -22,476 -8,800 -9,500 -7,730 -7,197 -7,495 -394 86.26%
NP 65,590 23,323 23,591 15,210 15,237 11,629 1,771 74.29%
-
NP to SH 65,590 23,323 23,591 15,210 15,237 11,629 1,771 74.29%
-
Tax Rate 25.52% 27.39% 28.71% 33.70% 32.08% 39.19% 18.20% -
Total Cost -5,405 33,655 30,950 34,120 30,114 30,598 39,687 -
-
Net Worth 1,199,283 1,053,510 984,610 912,600 1,001,477 819,315 190,421 32.71%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 CAGR
Div - - - - - 16,518 3,918 -
Div Payout % - - - - - 142.05% 221.24% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 CAGR
Net Worth 1,199,283 1,053,510 984,610 912,600 1,001,477 819,315 190,421 32.71%
NOSH 336,877 331,292 330,406 330,652 330,520 330,369 78,362 25.14%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 CAGR
NP Margin 108.98% 40.93% 43.25% 30.83% 33.60% 27.54% 4.27% -
ROE 5.47% 2.21% 2.40% 1.67% 1.52% 1.42% 0.93% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 CAGR
RPS 17.87 17.20 16.51 14.92 13.72 12.78 52.91 -15.37%
EPS 19.47 7.04 7.14 4.60 4.61 3.52 2.26 39.26%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 3.56 3.18 2.98 2.76 3.03 2.48 2.43 6.04%
Adjusted Per Share Value based on latest NOSH - 330,652
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 CAGR
RPS 11.52 10.91 10.44 9.44 8.68 8.08 7.94 5.89%
EPS 12.55 4.46 4.52 2.91 2.92 2.23 0.34 74.20%
DPS 0.00 0.00 0.00 0.00 0.00 3.16 0.75 -
NAPS 2.2956 2.0166 1.8847 1.7469 1.917 1.5683 0.3645 32.71%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 31/12/03 -
Price 3.17 2.55 2.77 3.14 2.35 2.75 2.59 -
P/RPS 17.74 14.83 16.78 21.05 17.13 21.52 4.90 21.88%
P/EPS 16.28 36.22 38.80 68.26 50.98 78.13 114.60 -25.93%
EY 6.14 2.76 2.58 1.46 1.96 1.28 0.87 35.06%
DY 0.00 0.00 0.00 0.00 0.00 1.82 1.93 -
P/NAPS 0.89 0.80 0.93 1.14 0.78 1.11 1.07 -2.79%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/12/03 CAGR
Date 23/08/10 24/08/09 26/08/08 29/08/07 29/08/06 15/08/05 20/02/04 -
Price 3.22 2.53 2.77 2.70 2.45 2.75 2.59 -
P/RPS 18.02 14.71 16.78 18.10 17.86 21.52 4.90 22.17%
P/EPS 16.54 35.94 38.80 58.70 53.15 78.13 114.60 -25.74%
EY 6.05 2.78 2.58 1.70 1.88 1.28 0.87 34.75%
DY 0.00 0.00 0.00 0.00 0.00 1.82 1.93 -
P/NAPS 0.90 0.80 0.93 0.98 0.81 1.11 1.07 -2.62%

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