[KSK] QoQ Annualized Quarter Result on 28-Sep-2005 [#1]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
28-Sep-2005 [#1]
Profit Trend
QoQ- -3.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,160,082 1,144,226 1,114,556 1,114,556 1,241,562 1,243,384 1,183,134 -1.56%
PBT 187,610 162,658 211,460 211,460 214,476 184,632 192,462 -2.02%
Tax -56,188 -48,832 -62,712 -62,712 -112,158 -128,230 -158,924 -56.57%
NP 131,422 113,826 148,748 148,748 102,318 56,401 33,538 199.09%
-
NP to SH 131,422 113,826 148,748 148,748 153,393 124,501 135,688 -2.53%
-
Tax Rate 29.95% 30.02% 29.66% 29.66% 52.29% 69.45% 82.57% -
Total Cost 1,028,660 1,030,400 965,808 965,808 1,139,244 1,186,982 1,149,596 -8.53%
-
Net Worth 551,945 510,715 490,328 0 546,323 446,432 305,690 60.64%
Dividend
31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 180,631 271,200 541,610 - - - - -
Div Payout % 137.44% 238.26% 364.11% - - - - -
Equity
31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 551,945 510,715 490,328 0 546,323 446,432 305,690 60.64%
NOSH 1,500,258 1,501,662 1,499,475 1,499,475 1,487,807 1,363,153 980,404 40.67%
Ratio Analysis
31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.33% 9.95% 13.35% 13.35% 8.24% 4.54% 2.83% -
ROE 23.81% 22.29% 30.34% 0.00% 28.08% 27.89% 44.39% -
Per Share
31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 77.33 76.20 74.33 74.33 83.45 91.21 120.68 -30.02%
EPS 8.76 7.58 9.92 9.92 10.31 9.13 13.84 -30.71%
DPS 12.04 18.06 36.12 0.00 0.00 0.00 0.00 -
NAPS 0.3679 0.3401 0.327 0.00 0.3672 0.3275 0.3118 14.19%
Adjusted Per Share Value based on latest NOSH - 1,499,475
31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 79.71 78.62 76.58 76.58 85.31 85.43 81.29 -1.56%
EPS 9.03 7.82 10.22 10.22 10.54 8.55 9.32 -2.50%
DPS 12.41 18.63 37.21 0.00 0.00 0.00 0.00 -
NAPS 0.3792 0.3509 0.3369 0.00 0.3754 0.3067 0.21 60.65%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 31/03/06 30/12/05 30/09/05 28/09/05 30/06/05 31/03/05 - -
Price 1.25 1.23 1.10 1.10 1.18 1.26 0.00 -
P/RPS 1.62 1.61 1.48 1.48 1.41 1.38 0.00 -
P/EPS 14.27 16.23 11.09 11.09 11.45 13.80 0.00 -
EY 7.01 6.16 9.02 9.02 8.74 7.25 0.00 -
DY 9.63 14.68 32.84 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 3.62 3.36 0.00 3.21 3.85 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 15/05/06 20/02/06 09/11/05 - 09/09/05 16/05/05 24/01/05 -
Price 1.28 1.33 1.12 0.00 1.18 1.26 0.00 -
P/RPS 1.66 1.75 1.51 0.00 1.41 1.38 0.00 -
P/EPS 14.61 17.55 11.29 0.00 11.45 13.80 0.00 -
EY 6.84 5.70 8.86 0.00 8.74 7.25 0.00 -
DY 9.41 13.58 32.25 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 3.91 3.43 0.00 3.21 3.85 0.00 -

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