[KSK] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 27.94%
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,163,004 1,183,975 1,153,588 1,133,444 1,140,740 1,166,335 1,160,082 0.16%
PBT 83,672 13,381 177,250 173,338 135,380 42,716 187,610 -41.59%
Tax -26,268 -10,854 -52,720 -51,740 -40,336 -12,897 -56,188 -39.73%
NP 57,404 2,527 124,530 121,598 95,044 29,819 131,422 -42.40%
-
NP to SH 57,404 2,527 124,530 121,598 95,044 29,819 131,422 -42.40%
-
Tax Rate 31.39% 81.12% 29.74% 29.85% 29.79% 30.19% 29.95% -
Total Cost 1,105,600 1,181,448 1,029,057 1,011,846 1,045,696 1,136,516 1,028,660 4.92%
-
Net Worth 455,345 443,687 555,740 524,222 508,154 483,543 551,945 -12.02%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 26,191 36,579 54,944 - 135,602 180,631 -
Div Payout % - 1,036.48% 29.37% 45.19% - 454.75% 137.44% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 455,345 443,687 555,740 524,222 508,154 483,543 551,945 -12.02%
NOSH 1,494,895 1,431,250 1,499,165 1,501,209 1,503,860 1,501,686 1,500,258 -0.23%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.94% 0.21% 10.80% 10.73% 8.33% 2.56% 11.33% -
ROE 12.61% 0.57% 22.41% 23.20% 18.70% 6.17% 23.81% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 77.80 82.72 76.95 75.50 75.85 77.67 77.33 0.40%
EPS 3.84 0.17 8.31 8.10 6.32 1.99 8.76 -42.26%
DPS 0.00 1.83 2.44 3.66 0.00 9.03 12.04 -
NAPS 0.3046 0.31 0.3707 0.3492 0.3379 0.322 0.3679 -11.81%
Adjusted Per Share Value based on latest NOSH - 1,499,514
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 79.91 81.35 79.26 77.88 78.38 80.14 79.71 0.16%
EPS 3.94 0.17 8.56 8.36 6.53 2.05 9.03 -42.44%
DPS 0.00 1.80 2.51 3.78 0.00 9.32 12.41 -
NAPS 0.3129 0.3049 0.3819 0.3602 0.3492 0.3322 0.3792 -12.01%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.05 1.06 1.11 1.12 1.14 1.25 1.25 -
P/RPS 1.35 1.28 1.44 1.48 1.50 1.61 1.62 -11.43%
P/EPS 27.34 600.37 13.36 13.83 18.04 62.95 14.27 54.19%
EY 3.66 0.17 7.48 7.23 5.54 1.59 7.01 -35.13%
DY 0.00 1.73 2.20 3.27 0.00 7.22 9.63 -
P/NAPS 3.45 3.42 2.99 3.21 3.37 3.88 3.40 0.97%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 29/08/07 07/05/07 08/02/07 08/11/06 29/08/06 15/05/06 -
Price 1.00 1.04 1.13 1.24 1.18 1.17 1.28 -
P/RPS 1.29 1.26 1.47 1.64 1.56 1.51 1.66 -15.46%
P/EPS 26.04 589.04 13.60 15.31 18.67 58.92 14.61 46.95%
EY 3.84 0.17 7.35 6.53 5.36 1.70 6.84 -31.92%
DY 0.00 1.76 2.16 2.95 0.00 7.72 9.41 -
P/NAPS 3.28 3.35 3.05 3.55 3.49 3.63 3.48 -3.86%

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