[KSK] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -35.57%
YoY- -86.61%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 869,044 573,982 286,851 1,096,936 816,111 529,191 259,463 123.69%
PBT 50,369 41,342 21,125 29,636 38,637 41,023 35,045 27.32%
Tax -14,176 -12,417 -6,826 -14,624 -15,338 -13,977 -11,236 16.74%
NP 36,193 28,925 14,299 15,012 23,299 27,046 23,809 32.17%
-
NP to SH 36,193 28,925 14,299 15,012 23,299 27,046 23,809 32.17%
-
Tax Rate 28.14% 30.03% 32.31% 49.35% 39.70% 34.07% 32.06% -
Total Cost 832,851 545,057 272,552 1,081,924 792,812 502,145 235,654 131.84%
-
Net Worth 391,549 390,756 342,205 328,809 339,838 338,074 331,540 11.71%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 391,549 390,756 342,205 328,809 339,838 338,074 331,540 11.71%
NOSH 1,487,085 1,488,030 1,489,793 1,493,232 1,484,012 1,486,043 1,488,062 -0.04%
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 4.16% 5.04% 4.98% 1.37% 2.85% 5.11% 9.18% -
ROE 9.24% 7.40% 4.18% 4.57% 6.86% 8.00% 7.18% -
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 58.44 38.57 19.25 73.46 54.99 35.61 17.44 123.76%
EPS 2.43 1.94 0.96 1.01 1.57 1.82 1.60 32.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2633 0.2626 0.2297 0.2202 0.229 0.2275 0.2228 11.76%
Adjusted Per Share Value based on latest NOSH - 1,494,035
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 59.71 39.44 19.71 75.37 56.08 36.36 17.83 123.67%
EPS 2.49 1.99 0.98 1.03 1.60 1.86 1.64 32.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.2685 0.2351 0.2259 0.2335 0.2323 0.2278 11.70%
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 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.47 0.54 0.38 0.38 0.41 0.50 0.55 -
P/RPS 0.80 1.40 1.97 0.52 0.75 1.40 3.15 -59.86%
P/EPS 19.31 27.78 39.59 37.80 26.11 27.47 34.38 -31.90%
EY 5.18 3.60 2.53 2.65 3.83 3.64 2.91 46.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.06 1.65 1.73 1.79 2.20 2.47 -19.30%
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 24/11/11 16/08/11 25/05/11 28/02/11 30/11/10 30/08/10 11/05/10 -
Price 0.47 0.47 0.40 0.37 0.38 0.44 0.52 -
P/RPS 0.80 1.22 2.08 0.50 0.69 1.24 2.98 -58.35%
P/EPS 19.31 24.18 41.68 36.80 24.20 24.18 32.50 -29.30%
EY 5.18 4.14 2.40 2.72 4.13 4.14 3.08 41.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.79 1.74 1.68 1.66 1.93 2.33 -16.10%

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