[KSK] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 119.76%
YoY- 118.9%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,036,097 1,057,257 1,088,190 1,137,719 1,181,101 1,202,469 1,216,836 -10.17%
PBT 110,940 102,353 83,771 39,068 -305,433 -365,691 -347,403 -
Tax -1,401 9,768 17,602 17,982 16,735 25,186 19,155 -
NP 109,539 112,121 101,373 57,050 -288,698 -340,505 -328,248 -
-
NP to SH 109,539 112,121 101,373 57,050 -288,698 -340,505 -328,248 -
-
Tax Rate 1.26% -9.54% -21.01% -46.03% - - - -
Total Cost 926,558 945,136 986,817 1,080,669 1,469,799 1,542,974 1,545,084 -28.90%
-
Net Worth 331,540 299,914 218,644 206,586 164,906 104,160 140,811 77.07%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 331,540 299,914 218,644 206,586 164,906 104,160 140,811 77.07%
NOSH 1,488,062 1,487,671 1,491,435 1,486,236 1,491,016 1,120,000 1,494,814 -0.30%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.57% 10.60% 9.32% 5.01% -24.44% -28.32% -26.98% -
ROE 33.04% 37.38% 46.36% 27.62% -175.07% -326.91% -233.11% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 69.63 71.07 72.96 76.55 79.21 107.36 81.40 -9.89%
EPS 7.36 7.54 6.80 3.84 -19.36 -30.40 -21.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2228 0.2016 0.1466 0.139 0.1106 0.093 0.0942 77.61%
Adjusted Per Share Value based on latest NOSH - 1,486,236
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 71.19 72.64 74.77 78.17 81.15 82.62 83.61 -10.17%
EPS 7.53 7.70 6.97 3.92 -19.84 -23.40 -22.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2278 0.2061 0.1502 0.1419 0.1133 0.0716 0.0968 77.01%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.55 0.69 0.69 0.38 0.25 0.33 0.49 -
P/RPS 0.79 0.97 0.95 0.50 0.32 0.31 0.60 20.14%
P/EPS 7.47 9.16 10.15 9.90 -1.29 -1.09 -2.23 -
EY 13.38 10.92 9.85 10.10 -77.45 -92.13 -44.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 3.42 4.71 2.73 2.26 3.55 5.20 -39.14%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 11/05/10 23/02/10 29/10/09 27/08/09 07/05/09 27/02/09 27/11/08 -
Price 0.52 0.68 0.75 0.58 0.36 0.37 0.20 -
P/RPS 0.75 0.96 1.03 0.76 0.45 0.34 0.25 108.14%
P/EPS 7.06 9.02 11.03 15.11 -1.86 -1.22 -0.91 -
EY 14.16 11.08 9.06 6.62 -53.78 -82.17 -109.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 3.37 5.12 4.17 3.25 3.98 2.12 6.50%

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