[KSK] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 46.66%
YoY- 936.31%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 529,191 259,463 1,082,917 800,245 545,279 280,623 592,440 -7.26%
PBT 41,023 35,045 102,353 83,655 51,032 26,458 -11,964 -
Tax -13,977 -11,236 9,768 17,606 18,014 -67 -32 5721.18%
NP 27,046 23,809 112,121 101,261 69,046 26,391 -11,996 -
-
NP to SH 27,046 23,809 112,121 101,261 69,046 26,391 -11,996 -
-
Tax Rate 34.07% 32.06% -9.54% -21.05% -35.30% 0.25% - -
Total Cost 502,145 235,654 970,796 698,984 476,233 254,232 604,436 -11.65%
-
Net Worth 338,074 331,540 300,481 218,644 300,294 164,132 137,731 82.26%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 338,074 331,540 300,481 218,644 300,294 164,132 137,731 82.26%
NOSH 1,486,043 1,488,062 1,490,484 1,491,435 1,489,556 1,484,020 1,480,987 0.22%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.11% 9.18% 10.35% 12.65% 12.66% 9.40% -2.02% -
ROE 8.00% 7.18% 37.31% 46.31% 22.99% 16.08% -8.71% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 35.61 17.44 72.66 53.66 36.61 18.91 40.00 -7.47%
EPS 1.82 1.60 7.53 6.80 4.64 1.77 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2275 0.2228 0.2016 0.1466 0.2016 0.1106 0.093 81.84%
Adjusted Per Share Value based on latest NOSH - 1,491,435
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 36.36 17.83 74.41 54.99 37.47 19.28 40.71 -7.27%
EPS 1.86 1.64 7.70 6.96 4.74 1.81 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2323 0.2278 0.2065 0.1502 0.2063 0.1128 0.0946 82.31%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.50 0.55 0.69 0.69 0.38 0.25 0.33 -
P/RPS 1.40 3.15 0.95 1.29 1.04 1.32 0.82 42.98%
P/EPS 27.47 34.38 9.17 10.16 8.20 14.06 -40.74 -
EY 3.64 2.91 10.90 9.84 12.20 7.11 -2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.47 3.42 4.71 1.88 2.26 3.55 -27.37%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 11/05/10 23/02/10 29/10/09 27/08/09 07/05/09 27/02/09 -
Price 0.44 0.52 0.68 0.75 0.58 0.36 0.37 -
P/RPS 1.24 2.98 0.94 1.40 1.58 1.90 0.92 22.08%
P/EPS 24.18 32.50 9.04 11.05 12.51 20.24 -45.68 -
EY 4.14 3.08 11.06 9.05 7.99 4.94 -2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.33 3.37 5.12 2.88 3.25 3.98 -38.35%

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