[KSK] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -51.29%
YoY- -66.3%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,141,727 1,124,324 1,096,936 1,073,123 1,041,169 1,036,097 1,057,257 5.27%
PBT 29,954 15,716 29,636 57,335 92,344 110,940 102,353 -56.01%
Tax -13,064 -10,214 -14,624 -23,176 -22,223 -1,401 9,768 -
NP 16,890 5,502 15,012 34,159 70,121 109,539 112,121 -71.78%
-
NP to SH 16,890 5,502 15,012 34,159 70,121 109,539 112,121 -71.78%
-
Tax Rate 43.61% 64.99% 49.35% 40.42% 24.07% 1.26% -9.54% -
Total Cost 1,124,837 1,118,822 1,081,924 1,038,964 971,048 926,558 945,136 12.34%
-
Net Worth 390,312 342,205 328,837 343,225 334,735 331,540 299,914 19.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 390,312 342,205 328,837 343,225 334,735 331,540 299,914 19.25%
NOSH 1,486,336 1,489,793 1,494,035 1,498,800 1,471,363 1,488,062 1,487,671 -0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.48% 0.49% 1.37% 3.18% 6.73% 10.57% 10.60% -
ROE 4.33% 1.61% 4.57% 9.95% 20.95% 33.04% 37.38% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 76.81 75.47 73.42 71.60 70.76 69.63 71.07 5.32%
EPS 1.14 0.37 1.00 2.28 4.77 7.36 7.54 -71.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2626 0.2297 0.2201 0.229 0.2275 0.2228 0.2016 19.32%
Adjusted Per Share Value based on latest NOSH - 1,498,800
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 78.45 77.25 75.37 73.73 71.54 71.19 72.64 5.27%
EPS 1.16 0.38 1.03 2.35 4.82 7.53 7.70 -71.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2682 0.2351 0.2259 0.2358 0.23 0.2278 0.2061 19.25%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.54 0.38 0.38 0.41 0.50 0.55 0.69 -
P/RPS 0.70 0.50 0.52 0.57 0.71 0.79 0.97 -19.59%
P/EPS 47.52 102.89 37.82 17.99 10.49 7.47 9.16 200.58%
EY 2.10 0.97 2.64 5.56 9.53 13.38 10.92 -66.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.65 1.73 1.79 2.20 2.47 3.42 -28.74%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 25/05/11 28/02/11 30/11/10 30/08/10 11/05/10 23/02/10 -
Price 0.47 0.40 0.37 0.38 0.44 0.52 0.68 -
P/RPS 0.61 0.53 0.50 0.53 0.62 0.75 0.96 -26.15%
P/EPS 41.36 108.31 36.82 16.67 9.23 7.06 9.02 176.77%
EY 2.42 0.92 2.72 6.00 10.83 14.16 11.08 -63.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.74 1.68 1.66 1.93 2.33 3.37 -34.48%

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