[KASSETS] YoY 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
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 98,496 88,054 58,629 55,524 55,926 51,634 45,547 13.71%
PBT 515,564 113,173 62,178 22,932 97,831 22,622 14,278 81.75%
Tax -130,898 -32,377 -12,638 9,355 -27,148 -205 -3,389 83.80%
NP 384,666 80,796 49,540 32,287 70,683 22,417 10,889 81.09%
-
NP to SH 384,666 80,796 49,540 32,287 70,683 22,417 10,889 81.09%
-
Tax Rate 25.39% 28.61% 20.33% -40.79% 27.75% 0.91% 23.74% -
Total Cost -286,170 7,258 9,089 23,237 -14,757 29,217 34,658 -
-
Net Worth 2,495,051 1,203,092 1,120,150 1,024,459 961,606 876,180 844,722 19.77%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 32,829 25,634 25,003 16,523 16,522 33,063 - -
Div Payout % 8.53% 31.73% 50.47% 51.18% 23.38% 147.49% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 2,495,051 1,203,092 1,120,150 1,024,459 961,606 876,180 844,722 19.77%
NOSH 437,728 341,787 333,378 330,470 330,448 330,634 329,969 4.82%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 390.54% 91.76% 84.50% 58.15% 126.39% 43.42% 23.91% -
ROE 15.42% 6.72% 4.42% 3.15% 7.35% 2.56% 1.29% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 22.50 25.76 17.59 16.80 16.92 15.62 13.80 8.48%
EPS 87.87 23.64 14.86 9.77 21.39 6.78 3.30 72.76%
DPS 7.50 7.50 7.50 5.00 5.00 10.00 0.00 -
NAPS 5.70 3.52 3.36 3.10 2.91 2.65 2.56 14.26%
Adjusted Per Share Value based on latest NOSH - 330,470
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 18.85 16.85 11.22 10.63 10.71 9.88 8.72 13.70%
EPS 73.63 15.47 9.48 6.18 13.53 4.29 2.08 81.15%
DPS 6.28 4.91 4.79 3.16 3.16 6.33 0.00 -
NAPS 4.7759 2.3029 2.1441 1.961 1.8407 1.6771 1.6169 19.77%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 6.25 3.37 3.30 2.60 3.10 2.50 2.75 -
P/RPS 27.78 13.08 18.76 15.47 18.32 16.01 19.92 5.69%
P/EPS 7.11 14.26 22.21 26.61 14.49 36.87 83.33 -33.63%
EY 14.06 7.01 4.50 3.76 6.90 2.71 1.20 50.67%
DY 1.20 2.23 2.27 1.92 1.61 4.00 0.00 -
P/NAPS 1.10 0.96 0.98 0.84 1.07 0.94 1.07 0.46%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 11/02/11 24/02/10 23/02/09 25/02/08 26/02/07 22/02/06 -
Price 6.43 3.90 2.90 2.60 2.41 2.68 2.75 -
P/RPS 28.58 15.14 16.49 15.47 14.24 17.16 19.92 6.19%
P/EPS 7.32 16.50 19.52 26.61 11.27 39.53 83.33 -33.31%
EY 13.67 6.06 5.12 3.76 8.88 2.53 1.20 49.97%
DY 1.17 1.92 2.59 1.92 2.07 3.73 0.00 -
P/NAPS 1.13 1.11 0.86 0.84 0.83 1.01 1.07 0.91%

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