[KSK] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
09-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 14.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 CAGR
Revenue 1,166,335 1,148,701 1,159,776 1,207,149 1,126,705 848,066 539,042 85.48%
PBT 42,716 193,573 210,196 223,975 198,432 145,567 69,565 -32.31%
Tax -12,897 -57,819 -56,079 -64,052 -58,927 -43,249 -27,264 -45.07%
NP 29,819 135,754 154,117 159,923 139,505 102,318 42,301 -24.41%
-
NP to SH 29,819 135,754 154,117 159,923 139,505 102,318 42,301 -24.41%
-
Tax Rate 30.19% 29.87% 26.68% 28.60% 29.70% 29.71% 39.19% -
Total Cost 1,136,516 1,012,947 1,005,659 1,047,226 987,200 745,748 496,741 93.96%
-
Net Worth 502,697 551,241 508,243 490,328 0 550,956 201,974 107.48%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 CAGR
Div 135,402 135,402 135,402 135,402 - - - -
Div Payout % 454.08% 99.74% 87.86% 84.67% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 CAGR
Net Worth 502,697 551,241 508,243 490,328 0 550,956 201,974 107.48%
NOSH 1,498,800 1,498,345 1,494,393 1,499,475 1,499,475 1,500,425 616,714 103.56%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.56% 11.82% 13.29% 13.25% 12.38% 12.06% 7.85% -
ROE 5.93% 24.63% 30.32% 32.62% 0.00% 18.57% 20.94% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 CAGR
RPS 77.82 76.66 77.61 80.50 75.14 56.52 87.41 -8.88%
EPS 1.99 9.06 10.31 10.67 9.30 6.82 6.86 -62.86%
DPS 9.03 9.03 9.03 9.03 0.00 0.00 0.00 -
NAPS 0.3354 0.3679 0.3401 0.327 0.00 0.3672 0.3275 1.92%
Adjusted Per Share Value based on latest NOSH - 1,499,475
30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 CAGR
RPS 80.14 78.93 79.69 82.94 77.42 58.27 37.04 85.47%
EPS 2.05 9.33 10.59 10.99 9.59 7.03 2.91 -24.45%
DPS 9.30 9.30 9.30 9.30 0.00 0.00 0.00 -
NAPS 0.3454 0.3788 0.3492 0.3369 0.00 0.3786 0.1388 107.45%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 28/09/05 30/06/05 31/03/05 -
Price 1.25 1.25 1.23 1.10 1.10 1.18 1.26 -
P/RPS 1.61 1.63 1.58 1.37 1.46 2.09 1.44 9.34%
P/EPS 62.83 13.80 11.93 10.31 11.82 17.30 18.37 167.59%
EY 1.59 7.25 8.38 9.70 8.46 5.78 5.44 -62.64%
DY 7.22 7.22 7.34 8.21 0.00 0.00 0.00 -
P/NAPS 3.73 3.40 3.62 3.36 0.00 3.21 3.85 -2.50%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 CAGR
Date 29/08/06 - - - - - - -
Price 1.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 58.81 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 1.70 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 7.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 0.00 0.00 0.00 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