[KSK] YoY Annualized Quarter 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- -16.96%
YoY- 489.44%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 60,320 27,726 1,096,936 1,082,917 1,203,092 1,183,975 1,166,335 -36.55%
PBT 909,369 60,246 29,636 102,353 -314,405 13,381 42,716 59.96%
Tax -36,032 -12,921 -14,624 9,768 12,616 -10,854 -12,897 17.09%
NP 873,337 47,325 15,012 112,121 -301,789 2,527 29,819 68.00%
-
NP to SH 873,337 47,325 15,012 112,121 -301,789 2,527 29,819 68.00%
-
Tax Rate 3.96% 21.45% 49.35% -9.54% - 81.12% 30.19% -
Total Cost -813,017 -19,599 1,081,924 970,796 1,504,881 1,181,448 1,136,516 -
-
Net Worth 1,166,791 389,474 328,809 300,481 152,086 443,687 483,543 14.49%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Div 29,898 - - - - 26,191 135,602 -20.72%
Div Payout % 3.42% - - - - 1,036.48% 454.75% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,166,791 389,474 328,809 300,481 152,086 443,687 483,543 14.49%
NOSH 1,494,928 1,489,386 1,493,232 1,490,484 1,489,580 1,431,250 1,501,686 -0.06%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1,447.84% 170.69% 1.37% 10.35% -25.08% 0.21% 2.56% -
ROE 74.85% 12.15% 4.57% 37.31% -198.43% 0.57% 6.17% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.03 1.86 73.46 72.66 80.77 82.72 77.67 -36.52%
EPS 58.42 3.18 1.01 7.53 -20.26 0.17 1.99 68.06%
DPS 2.00 0.00 0.00 0.00 0.00 1.83 9.03 -20.67%
NAPS 0.7805 0.2615 0.2202 0.2016 0.1021 0.31 0.322 14.56%
Adjusted Per Share Value based on latest NOSH - 1,487,671
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.14 1.91 75.37 74.41 82.66 81.35 80.14 -36.56%
EPS 60.01 3.25 1.03 7.70 -20.74 0.17 2.05 67.98%
DPS 2.05 0.00 0.00 0.00 0.00 1.80 9.32 -20.75%
NAPS 0.8017 0.2676 0.2259 0.2065 0.1045 0.3049 0.3322 14.49%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 30/06/08 29/06/07 30/06/06 -
Price 0.62 0.58 0.38 0.69 0.69 1.06 1.25 -
P/RPS 15.37 31.16 0.52 0.95 0.85 1.28 1.61 41.42%
P/EPS 1.06 18.25 37.80 9.17 -3.41 600.37 62.95 -46.60%
EY 94.23 5.48 2.65 10.90 -29.36 0.17 1.59 87.21%
DY 3.23 0.00 0.00 0.00 0.00 1.73 7.22 -11.62%
P/NAPS 0.79 2.22 1.73 3.42 6.76 3.42 3.88 -21.68%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Date 25/02/13 27/02/12 28/02/11 23/02/10 06/10/08 29/08/07 29/08/06 -
Price 0.585 0.57 0.37 0.68 0.50 1.04 1.17 -
P/RPS 14.50 30.62 0.50 0.94 0.62 1.26 1.51 41.55%
P/EPS 1.00 17.94 36.80 9.04 -2.47 589.04 58.92 -46.53%
EY 99.86 5.57 2.72 11.06 -40.52 0.17 1.70 86.95%
DY 3.42 0.00 0.00 0.00 0.00 1.76 7.72 -11.75%
P/NAPS 0.75 2.18 1.68 3.37 4.90 3.35 3.63 -21.51%

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