[KSK] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -16.96%
YoY- 489.44%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,088,148 1,058,382 1,037,852 1,082,917 1,066,993 545,279 1,122,492 -2.04%
PBT 51,516 82,046 140,180 102,353 111,540 51,032 105,832 -38.09%
Tax -20,450 -27,954 -44,944 9,768 23,474 18,014 -268 1694.29%
NP 31,065 54,092 95,236 112,121 135,014 69,046 105,564 -55.72%
-
NP to SH 31,065 54,092 95,236 112,121 135,014 69,046 105,564 -55.72%
-
Tax Rate 39.70% 34.07% 32.06% -9.54% -21.05% -35.30% 0.25% -
Total Cost 1,057,082 1,004,290 942,616 970,796 931,978 476,233 1,016,928 2.61%
-
Net Worth 339,838 338,074 331,540 300,481 218,644 300,294 164,132 62.37%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 339,838 338,074 331,540 300,481 218,644 300,294 164,132 62.37%
NOSH 1,484,012 1,486,043 1,488,062 1,490,484 1,491,435 1,489,556 1,484,020 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.85% 5.11% 9.18% 10.35% 12.65% 12.66% 9.40% -
ROE 9.14% 16.00% 28.73% 37.31% 61.75% 22.99% 64.32% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 73.32 71.22 69.75 72.66 71.54 36.61 75.64 -2.05%
EPS 2.09 3.64 6.40 7.53 9.07 4.64 7.08 -55.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.229 0.2275 0.2228 0.2016 0.1466 0.2016 0.1106 62.37%
Adjusted Per Share Value based on latest NOSH - 1,487,671
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 74.77 72.72 71.31 74.41 73.31 37.47 77.13 -2.04%
EPS 2.13 3.72 6.54 7.70 9.28 4.74 7.25 -55.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2335 0.2323 0.2278 0.2065 0.1502 0.2063 0.1128 62.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.41 0.50 0.55 0.69 0.69 0.38 0.25 -
P/RPS 0.56 0.70 0.79 0.95 0.96 1.04 0.33 42.22%
P/EPS 19.59 13.74 8.59 9.17 7.62 8.20 3.51 214.31%
EY 5.11 7.28 11.64 10.90 13.12 12.20 28.45 -68.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.20 2.47 3.42 4.71 1.88 2.26 -14.38%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 11/05/10 23/02/10 29/10/09 27/08/09 07/05/09 -
Price 0.38 0.44 0.52 0.68 0.75 0.58 0.36 -
P/RPS 0.52 0.62 0.75 0.94 1.05 1.58 0.48 5.47%
P/EPS 18.15 12.09 8.12 9.04 8.28 12.51 5.06 134.14%
EY 5.51 8.27 12.31 11.06 12.07 7.99 19.76 -57.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.93 2.33 3.37 5.12 2.88 3.25 -36.07%

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