[KSK] QoQ Cumulative 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- 10.72%
YoY- 1034.65%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 816,111 529,191 259,463 1,082,917 800,245 545,279 280,623 103.61%
PBT 38,637 41,023 35,045 102,353 83,655 51,032 26,458 28.68%
Tax -15,338 -13,977 -11,236 9,768 17,606 18,014 -67 3629.87%
NP 23,299 27,046 23,809 112,121 101,261 69,046 26,391 -7.96%
-
NP to SH 23,299 27,046 23,809 112,121 101,261 69,046 26,391 -7.96%
-
Tax Rate 39.70% 34.07% 32.06% -9.54% -21.05% -35.30% 0.25% -
Total Cost 792,812 502,145 235,654 970,796 698,984 476,233 254,232 113.30%
-
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 6.86% 8.00% 7.18% 37.31% 46.31% 22.99% 16.08% -
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 54.99 35.61 17.44 72.66 53.66 36.61 18.91 103.60%
EPS 1.57 1.82 1.60 7.53 6.80 4.64 1.77 -7.67%
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 56.08 36.36 17.83 74.41 54.99 37.47 19.28 103.63%
EPS 1.60 1.86 1.64 7.70 6.96 4.74 1.81 -7.88%
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 0.75 1.40 3.15 0.95 1.29 1.04 1.32 -31.37%
P/EPS 26.11 27.47 34.38 9.17 10.16 8.20 14.06 51.02%
EY 3.83 3.64 2.91 10.90 9.84 12.20 7.11 -33.77%
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 0.69 1.24 2.98 0.94 1.40 1.58 1.90 -49.06%
P/EPS 24.20 24.18 32.50 9.04 11.05 12.51 20.24 12.63%
EY 4.13 4.14 3.08 11.06 9.05 7.99 4.94 -11.24%
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