[KSSC] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 12.86%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 67,645 67,074 66,448 82,950 75,458 66,704 62,168 5.78%
PBT 4,198 4,134 3,704 8,826 8,064 7,374 5,752 -18.92%
Tax -700 -226 -1,100 -2,176 -2,304 -2,132 -1,660 -43.73%
NP 3,498 3,908 2,604 6,650 5,760 5,242 4,092 -9.91%
-
NP to SH 3,425 3,908 2,604 6,650 5,892 5,496 4,364 -14.90%
-
Tax Rate 16.67% 5.47% 29.70% 24.65% 28.57% 28.91% 28.86% -
Total Cost 64,146 63,166 63,844 76,300 69,698 61,462 58,076 6.84%
-
Net Worth 60,125 0 61,270 49,653 47,266 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 2,256 - 4,504 - -
Div Payout % - - - 33.94% - 81.97% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 60,125 0 61,270 49,653 47,266 0 0 -
NOSH 91,099 86,079 95,735 75,232 75,064 75,081 95,701 -3.22%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.17% 5.83% 3.92% 8.02% 7.63% 7.86% 6.58% -
ROE 5.70% 0.00% 4.25% 13.39% 12.47% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 74.25 77.92 69.41 110.26 100.58 88.84 64.96 9.31%
EPS 3.76 4.08 2.72 8.87 7.85 7.32 4.56 -12.05%
DPS 0.00 0.00 0.00 3.00 0.00 6.00 0.00 -
NAPS 0.66 0.00 0.64 0.66 0.63 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 75,340
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 45.01 44.63 44.22 55.20 50.21 44.39 41.37 5.77%
EPS 2.28 2.60 1.73 4.43 3.92 3.66 2.90 -14.80%
DPS 0.00 0.00 0.00 1.50 0.00 3.00 0.00 -
NAPS 0.4001 0.00 0.4077 0.3304 0.3145 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 - - - - -
Price 0.40 0.52 0.605 0.00 0.00 0.00 0.00 -
P/RPS 0.54 0.67 0.87 0.00 0.00 0.00 0.00 -
P/EPS 10.64 11.45 22.24 0.00 0.00 0.00 0.00 -
EY 9.40 8.73 4.50 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.00 0.95 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 17/08/11 18/05/11 24/02/11 14/01/11 - - -
Price 0.39 0.43 0.53 0.55 0.00 0.00 0.00 -
P/RPS 0.53 0.55 0.76 0.50 0.00 0.00 0.00 -
P/EPS 10.37 9.47 19.49 6.22 0.00 0.00 0.00 -
EY 9.64 10.56 5.13 16.07 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 5.45 0.00 0.00 0.00 -
P/NAPS 0.59 0.00 0.83 0.83 0.00 0.00 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