[KSK] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -42.57%
YoY- -76.99%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,147,964 1,147,404 1,096,936 1,088,148 1,058,382 1,037,852 1,082,917 3.97%
PBT 82,684 84,500 29,636 51,516 82,046 140,180 102,353 -13.29%
Tax -24,834 -27,304 -14,624 -20,450 -27,954 -44,944 9,768 -
NP 57,850 57,196 15,012 31,065 54,092 95,236 112,121 -35.74%
-
NP to SH 57,850 57,196 15,012 31,065 54,092 95,236 112,121 -35.74%
-
Tax Rate 30.03% 32.31% 49.35% 39.70% 34.07% 32.06% -9.54% -
Total Cost 1,090,114 1,090,208 1,081,924 1,057,082 1,004,290 942,616 970,796 8.05%
-
Net Worth 390,756 342,205 328,809 339,838 338,074 331,540 300,481 19.19%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 390,756 342,205 328,809 339,838 338,074 331,540 300,481 19.19%
NOSH 1,488,030 1,489,793 1,493,232 1,484,012 1,486,043 1,488,062 1,490,484 -0.11%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.04% 4.98% 1.37% 2.85% 5.11% 9.18% 10.35% -
ROE 14.80% 16.71% 4.57% 9.14% 16.00% 28.73% 37.31% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 77.15 77.02 73.46 73.32 71.22 69.75 72.66 4.08%
EPS 3.88 3.84 1.01 2.09 3.64 6.40 7.53 -35.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2626 0.2297 0.2202 0.229 0.2275 0.2228 0.2016 19.32%
Adjusted Per Share Value based on latest NOSH - 1,498,800
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 78.88 78.84 75.37 74.77 72.72 71.31 74.41 3.97%
EPS 3.97 3.93 1.03 2.13 3.72 6.54 7.70 -35.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2685 0.2351 0.2259 0.2335 0.2323 0.2278 0.2065 19.18%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.54 0.38 0.38 0.41 0.50 0.55 0.69 -
P/RPS 0.70 0.49 0.52 0.56 0.70 0.79 0.95 -18.46%
P/EPS 13.89 9.90 37.80 19.59 13.74 8.59 9.17 31.99%
EY 7.20 10.10 2.65 5.11 7.28 11.64 10.90 -24.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.65 1.73 1.79 2.20 2.47 3.42 -28.74%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 25/05/11 28/02/11 30/11/10 30/08/10 11/05/10 23/02/10 -
Price 0.47 0.40 0.37 0.38 0.44 0.52 0.68 -
P/RPS 0.61 0.52 0.50 0.52 0.62 0.75 0.94 -25.10%
P/EPS 12.09 10.42 36.80 18.15 12.09 8.12 9.04 21.45%
EY 8.27 9.60 2.72 5.51 8.27 12.31 11.06 -17.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.74 1.68 1.66 1.93 2.33 3.37 -34.48%

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