[KASSETS] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1.47%
YoY- 29.28%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Revenue 230,269 220,176 209,857 192,379 176,855 134,872 205,653 1.75%
PBT 182,266 118,962 179,669 97,431 81,121 31,880 15,331 46.31%
Tax -44,675 -17,645 -54,575 -23,903 -24,244 -10,650 -3,956 45.16%
NP 137,591 101,317 125,094 73,528 56,877 21,230 11,375 46.70%
-
NP to SH 137,591 101,317 125,094 73,528 56,877 21,230 11,375 46.70%
-
Tax Rate 24.51% 14.83% 30.38% 24.53% 29.89% 33.41% 25.80% -
Total Cost 92,678 118,859 84,763 118,851 119,978 113,642 194,278 -10.75%
-
Net Worth 1,131,758 1,032,156 985,165 895,511 984,441 825,938 192,779 31.27%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Div 50,265 42,989 82,626 33,063 49,553 26,430 7,717 33.39%
Div Payout % 36.53% 42.43% 66.05% 44.97% 87.12% 124.49% 67.85% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Net Worth 1,131,758 1,032,156 985,165 895,511 984,441 825,938 192,779 31.27%
NOSH 336,832 330,819 330,592 330,447 330,349 330,375 78,365 25.13%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
NP Margin 59.75% 46.02% 59.61% 38.22% 32.16% 15.74% 5.53% -
ROE 12.16% 9.82% 12.70% 8.21% 5.78% 2.57% 5.90% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
RPS 68.36 66.55 63.48 58.22 53.54 40.82 262.43 -18.68%
EPS 40.85 30.63 37.84 22.25 17.22 6.43 14.52 17.23%
DPS 15.00 13.00 25.00 10.00 15.00 8.00 10.00 6.43%
NAPS 3.36 3.12 2.98 2.71 2.98 2.50 2.46 4.91%
Adjusted Per Share Value based on latest NOSH - 330,447
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
RPS 44.08 42.14 40.17 36.82 33.85 25.82 39.36 1.75%
EPS 26.34 19.39 23.94 14.07 10.89 4.06 2.18 46.68%
DPS 9.62 8.23 15.82 6.33 9.49 5.06 1.48 33.34%
NAPS 2.1664 1.9757 1.8858 1.7141 1.8844 1.581 0.369 31.27%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 30/09/03 -
Price 3.00 2.54 2.43 2.74 2.75 2.75 2.39 -
P/RPS 4.39 3.82 3.83 4.71 5.14 6.74 0.91 27.37%
P/EPS 7.34 8.29 6.42 12.31 15.97 42.79 16.47 -11.68%
EY 13.62 12.06 15.57 8.12 6.26 2.34 6.07 13.23%
DY 5.00 5.12 10.29 3.65 5.45 2.91 4.18 2.79%
P/NAPS 0.89 0.81 0.82 1.01 0.92 1.10 0.97 -1.31%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 CAGR
Date 24/05/10 25/05/09 27/05/08 30/05/07 30/05/06 25/05/05 17/11/03 -
Price 2.90 2.70 2.75 2.91 2.61 2.75 2.66 -
P/RPS 4.24 4.06 4.33 5.00 4.88 6.74 1.01 24.67%
P/EPS 7.10 8.82 7.27 13.08 15.16 42.79 18.33 -13.56%
EY 14.09 11.34 13.76 7.65 6.60 2.34 5.46 15.69%
DY 5.17 4.81 9.09 3.44 5.75 2.91 3.76 5.01%
P/NAPS 0.86 0.87 0.92 1.07 0.88 1.10 1.08 -3.44%

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