[KSK] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -78.03%
YoY- -70.86%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,161,464 1,160,944 1,172,881 1,166,335 1,148,701 1,159,776 1,207,149 -2.54%
PBT 34,946 48,056 23,696 42,716 193,573 210,196 223,975 -71.05%
Tax -10,296 -14,351 -7,303 -12,897 -57,819 -56,079 -64,052 -70.46%
NP 24,650 33,705 16,393 29,819 135,754 154,117 159,923 -71.28%
-
NP to SH 24,650 33,705 16,393 29,819 135,754 154,117 159,923 -71.28%
-
Tax Rate 29.46% 29.86% 30.82% 30.19% 29.87% 26.68% 28.60% -
Total Cost 1,136,814 1,127,239 1,156,488 1,136,516 1,012,947 1,005,659 1,047,226 5.63%
-
Net Worth 556,887 523,630 508,154 502,697 551,241 508,243 490,328 8.86%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 27,441 27,441 - 135,402 135,402 135,402 135,402 -65.53%
Div Payout % 111.32% 81.42% - 454.08% 99.74% 87.86% 84.67% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 556,887 523,630 508,154 502,697 551,241 508,243 490,328 8.86%
NOSH 1,502,258 1,499,514 1,503,860 1,498,800 1,498,345 1,494,393 1,499,475 0.12%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.12% 2.90% 1.40% 2.56% 11.82% 13.29% 13.25% -
ROE 4.43% 6.44% 3.23% 5.93% 24.63% 30.32% 32.62% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 77.31 77.42 77.99 77.82 76.66 77.61 80.50 -2.66%
EPS 1.64 2.25 1.09 1.99 9.06 10.31 10.67 -71.33%
DPS 1.83 1.83 0.00 9.03 9.03 9.03 9.03 -65.53%
NAPS 0.3707 0.3492 0.3379 0.3354 0.3679 0.3401 0.327 8.73%
Adjusted Per Share Value based on latest NOSH - 1,498,800
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 79.80 79.77 80.59 80.14 78.93 79.69 82.94 -2.54%
EPS 1.69 2.32 1.13 2.05 9.33 10.59 10.99 -71.32%
DPS 1.89 1.89 0.00 9.30 9.30 9.30 9.30 -65.46%
NAPS 0.3826 0.3598 0.3492 0.3454 0.3788 0.3492 0.3369 8.85%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.11 1.12 1.14 1.25 1.25 1.23 1.10 -
P/RPS 1.44 1.45 1.46 1.61 1.63 1.58 1.37 3.38%
P/EPS 67.65 49.83 104.58 62.83 13.80 11.93 10.31 250.88%
EY 1.48 2.01 0.96 1.59 7.25 8.38 9.70 -71.47%
DY 1.65 1.63 0.00 7.22 7.22 7.34 8.21 -65.72%
P/NAPS 2.99 3.21 3.37 3.73 3.40 3.62 3.36 -7.48%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 07/05/07 08/02/07 08/11/06 29/08/06 - - - -
Price 1.13 1.24 1.18 1.17 0.00 0.00 0.00 -
P/RPS 1.46 1.60 1.51 1.50 0.00 0.00 0.00 -
P/EPS 68.87 55.17 108.25 58.81 0.00 0.00 0.00 -
EY 1.45 1.81 0.92 1.70 0.00 0.00 0.00 -
DY 1.62 1.48 0.00 7.72 0.00 0.00 0.00 -
P/NAPS 3.05 3.55 3.49 3.49 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