[KSK] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
24-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,186,126 1,133,444 1,144,226 1,183,134 0 -
PBT 78,644 173,338 162,658 192,462 0 -
Tax -25,204 -51,740 -48,832 -158,924 0 -
NP 53,440 121,598 113,826 33,538 0 -
-
NP to SH 53,440 121,598 113,826 135,688 0 -
-
Tax Rate 32.05% 29.85% 30.02% 82.57% - -
Total Cost 1,132,686 1,011,846 1,030,400 1,149,596 0 -
-
Net Worth 480,810 524,222 510,715 305,690 0 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 54,944 271,200 - - -
Div Payout % - 45.19% 238.26% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 480,810 524,222 510,715 305,690 0 -
NOSH 1,492,737 1,501,209 1,501,662 980,404 0 -
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.51% 10.73% 9.95% 2.83% 0.00% -
ROE 11.11% 23.20% 22.29% 44.39% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 79.46 75.50 76.20 120.68 0.00 -
EPS 3.58 8.10 7.58 13.84 0.00 -
DPS 0.00 3.66 18.06 0.00 0.00 -
NAPS 0.3221 0.3492 0.3401 0.3118 0.00 -
Adjusted Per Share Value based on latest NOSH - 471,459
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 81.50 77.88 78.62 81.29 0.00 -
EPS 3.67 8.36 7.82 9.32 0.00 -
DPS 0.00 3.78 18.63 0.00 0.00 -
NAPS 0.3304 0.3602 0.3509 0.21 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/07 29/12/06 30/12/05 - - -
Price 0.95 1.12 1.23 0.00 0.00 -
P/RPS 1.20 1.48 1.61 0.00 0.00 -
P/EPS 26.54 13.83 16.23 0.00 0.00 -
EY 3.77 7.23 6.16 0.00 0.00 -
DY 0.00 3.27 14.68 0.00 0.00 -
P/NAPS 2.95 3.21 3.62 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/08 08/02/07 20/02/06 24/01/05 - -
Price 0.86 1.24 1.33 0.00 0.00 -
P/RPS 1.08 1.64 1.75 0.00 0.00 -
P/EPS 24.02 15.31 17.55 0.00 0.00 -
EY 4.16 6.53 5.70 0.00 0.00 -
DY 0.00 2.95 13.58 0.00 0.00 -
P/NAPS 2.67 3.55 3.91 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