[KSK] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
15-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 15.46%
YoY- 5.56%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 CAGR
Revenue 1,133,444 1,140,740 1,166,335 1,160,082 1,144,226 1,114,556 1,114,556 1.34%
PBT 173,338 135,380 42,716 187,610 162,658 211,460 211,460 -14.62%
Tax -51,740 -40,336 -12,897 -56,188 -48,832 -62,712 -62,712 -14.18%
NP 121,598 95,044 29,819 131,422 113,826 148,748 148,748 -14.80%
-
NP to SH 121,598 95,044 29,819 131,422 113,826 148,748 148,748 -14.80%
-
Tax Rate 29.85% 29.79% 30.19% 29.95% 30.02% 29.66% 29.66% -
Total Cost 1,011,846 1,045,696 1,136,516 1,028,660 1,030,400 965,808 965,808 3.77%
-
Net Worth 524,222 508,154 483,543 551,945 510,715 490,328 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 CAGR
Div 54,944 - 135,602 180,631 271,200 541,610 - -
Div Payout % 45.19% - 454.75% 137.44% 238.26% 364.11% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 CAGR
Net Worth 524,222 508,154 483,543 551,945 510,715 490,328 0 -
NOSH 1,501,209 1,503,860 1,501,686 1,500,258 1,501,662 1,499,475 1,499,475 0.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 CAGR
NP Margin 10.73% 8.33% 2.56% 11.33% 9.95% 13.35% 13.35% -
ROE 23.20% 18.70% 6.17% 23.81% 22.29% 30.34% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 CAGR
RPS 75.50 75.85 77.67 77.33 76.20 74.33 74.33 1.24%
EPS 8.10 6.32 1.99 8.76 7.58 9.92 9.92 -14.88%
DPS 3.66 0.00 9.03 12.04 18.06 36.12 0.00 -
NAPS 0.3492 0.3379 0.322 0.3679 0.3401 0.327 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,498,345
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 CAGR
RPS 77.88 78.38 80.14 79.71 78.62 76.58 76.58 1.34%
EPS 8.36 6.53 2.05 9.03 7.82 10.22 10.22 -14.76%
DPS 3.78 0.00 9.32 12.41 18.63 37.21 0.00 -
NAPS 0.3602 0.3492 0.3322 0.3792 0.3509 0.3369 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 28/09/05 -
Price 1.12 1.14 1.25 1.25 1.23 1.10 1.10 -
P/RPS 1.48 1.50 1.61 1.62 1.61 1.48 1.48 0.00%
P/EPS 13.83 18.04 62.95 14.27 16.23 11.09 11.09 19.19%
EY 7.23 5.54 1.59 7.01 6.16 9.02 9.02 -16.13%
DY 3.27 0.00 7.22 9.63 14.68 32.84 0.00 -
P/NAPS 3.21 3.37 3.88 3.40 3.62 3.36 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 CAGR
Date 08/02/07 08/11/06 29/08/06 15/05/06 20/02/06 09/11/05 - -
Price 1.24 1.18 1.17 1.28 1.33 1.12 0.00 -
P/RPS 1.64 1.56 1.51 1.66 1.75 1.51 0.00 -
P/EPS 15.31 18.67 58.92 14.61 17.55 11.29 0.00 -
EY 6.53 5.36 1.70 6.84 5.70 8.86 0.00 -
DY 2.95 0.00 7.72 9.41 13.58 32.25 0.00 -
P/NAPS 3.55 3.49 3.63 3.48 3.91 3.43 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