[KSK] YoY Cumulative 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?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 593,063 566,722 572,113 591,567 0 -
PBT 39,322 86,669 81,329 96,231 0 -
Tax -12,602 -25,870 -24,416 -79,462 0 -
NP 26,720 60,799 56,913 16,769 0 -
-
NP to SH 26,720 60,799 56,913 67,844 0 -
-
Tax Rate 32.05% 29.85% 30.02% 82.57% - -
Total Cost 566,343 505,923 515,200 574,798 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 - 27,472 135,600 - - -
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 5.56% 11.60% 11.14% 22.19% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 39.73 37.75 38.10 60.34 0.00 -
EPS 1.79 4.05 3.79 6.92 0.00 -
DPS 0.00 1.83 9.03 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 40.75 38.94 39.31 40.65 0.00 -
EPS 1.84 4.18 3.91 4.66 0.00 -
DPS 0.00 1.89 9.32 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 2.39 2.97 3.23 0.00 0.00 -
P/EPS 53.07 27.65 32.45 0.00 0.00 -
EY 1.88 3.62 3.08 0.00 0.00 -
DY 0.00 1.63 7.34 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 2.16 3.28 3.49 0.00 0.00 -
P/EPS 48.04 30.62 35.09 0.00 0.00 -
EY 2.08 3.27 2.85 0.00 0.00 -
DY 0.00 1.48 6.79 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