[KSK] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 10.6%
YoY- 132.93%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,073,123 1,041,169 1,036,097 1,057,257 1,088,190 1,137,719 1,181,101 -6.18%
PBT 57,335 92,344 110,940 102,353 83,771 39,068 -305,433 -
Tax -23,176 -22,223 -1,401 9,768 17,602 17,982 16,735 -
NP 34,159 70,121 109,539 112,121 101,373 57,050 -288,698 -
-
NP to SH 34,159 70,121 109,539 112,121 101,373 57,050 -288,698 -
-
Tax Rate 40.42% 24.07% 1.26% -9.54% -21.01% -46.03% - -
Total Cost 1,038,964 971,048 926,558 945,136 986,817 1,080,669 1,469,799 -20.63%
-
Net Worth 343,225 334,735 331,540 299,914 218,644 206,586 164,906 62.94%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 343,225 334,735 331,540 299,914 218,644 206,586 164,906 62.94%
NOSH 1,498,800 1,471,363 1,488,062 1,487,671 1,491,435 1,486,236 1,491,016 0.34%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.18% 6.73% 10.57% 10.60% 9.32% 5.01% -24.44% -
ROE 9.95% 20.95% 33.04% 37.38% 46.36% 27.62% -175.07% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 71.60 70.76 69.63 71.07 72.96 76.55 79.21 -6.50%
EPS 2.28 4.77 7.36 7.54 6.80 3.84 -19.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.229 0.2275 0.2228 0.2016 0.1466 0.139 0.1106 62.37%
Adjusted Per Share Value based on latest NOSH - 1,487,671
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 73.73 71.54 71.19 72.64 74.77 78.17 81.15 -6.18%
EPS 2.35 4.82 7.53 7.70 6.97 3.92 -19.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2358 0.23 0.2278 0.2061 0.1502 0.1419 0.1133 62.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.41 0.50 0.55 0.69 0.69 0.38 0.25 -
P/RPS 0.57 0.71 0.79 0.97 0.95 0.50 0.32 46.89%
P/EPS 17.99 10.49 7.47 9.16 10.15 9.90 -1.29 -
EY 5.56 9.53 13.38 10.92 9.85 10.10 -77.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.20 2.47 3.42 4.71 2.73 2.26 -14.38%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 11/05/10 23/02/10 29/10/09 27/08/09 07/05/09 -
Price 0.38 0.44 0.52 0.68 0.75 0.58 0.36 -
P/RPS 0.53 0.62 0.75 0.96 1.03 0.76 0.45 11.51%
P/EPS 16.67 9.23 7.06 9.02 11.03 15.11 -1.86 -
EY 6.00 10.83 14.16 11.08 9.06 6.62 -53.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.93 2.33 3.37 5.12 4.17 3.25 -36.07%

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