[KSK] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -56.05%
YoY- -86.61%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,149,869 1,141,727 1,124,324 1,096,936 1,073,123 1,041,169 1,036,097 7.18%
PBT 41,367 29,954 15,716 29,636 57,335 92,344 110,940 -48.16%
Tax -13,462 -13,064 -10,214 -14,624 -23,176 -22,223 -1,401 351.35%
NP 27,905 16,890 5,502 15,012 34,159 70,121 109,539 -59.78%
-
NP to SH 27,905 16,890 5,502 15,012 34,159 70,121 109,539 -59.78%
-
Tax Rate 32.54% 43.61% 64.99% 49.35% 40.42% 24.07% 1.26% -
Total Cost 1,121,964 1,124,837 1,118,822 1,081,924 1,038,964 971,048 926,558 13.59%
-
Net Worth 390,543 390,312 342,205 328,837 343,225 334,735 331,540 11.52%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 390,543 390,312 342,205 328,837 343,225 334,735 331,540 11.52%
NOSH 1,483,265 1,486,336 1,489,793 1,494,035 1,498,800 1,471,363 1,488,062 -0.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.43% 1.48% 0.49% 1.37% 3.18% 6.73% 10.57% -
ROE 7.15% 4.33% 1.61% 4.57% 9.95% 20.95% 33.04% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 77.52 76.81 75.47 73.42 71.60 70.76 69.63 7.41%
EPS 1.88 1.14 0.37 1.00 2.28 4.77 7.36 -59.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2633 0.2626 0.2297 0.2201 0.229 0.2275 0.2228 11.76%
Adjusted Per Share Value based on latest NOSH - 1,494,035
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 79.01 78.45 77.25 75.37 73.73 71.54 71.19 7.18%
EPS 1.92 1.16 0.38 1.03 2.35 4.82 7.53 -59.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2683 0.2682 0.2351 0.2259 0.2358 0.23 0.2278 11.51%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.47 0.54 0.38 0.38 0.41 0.50 0.55 -
P/RPS 0.61 0.70 0.50 0.52 0.57 0.71 0.79 -15.82%
P/EPS 24.98 47.52 102.89 37.82 17.99 10.49 7.47 123.45%
EY 4.00 2.10 0.97 2.64 5.56 9.53 13.38 -55.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.06 1.65 1.73 1.79 2.20 2.47 -19.30%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 16/08/11 25/05/11 28/02/11 30/11/10 30/08/10 11/05/10 -
Price 0.47 0.47 0.40 0.37 0.38 0.44 0.52 -
P/RPS 0.61 0.61 0.53 0.50 0.53 0.62 0.75 -12.85%
P/EPS 24.98 41.36 108.31 36.82 16.67 9.23 7.06 132.01%
EY 4.00 2.42 0.92 2.72 6.00 10.83 14.16 -56.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.79 1.74 1.68 1.66 1.93 2.33 -16.10%

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