[KSK] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 61.63%
YoY- 114.07%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 CAGR
Revenue 10,835 287,131 269,728 264,656 302,312 281,537 293,474 -39.79%
PBT 34,432 20,216 5,978 24,574 18,404 52,824 28,464 2.97%
Tax -11,074 -5,591 -2,741 18,081 -6,035 -15,786 -8,738 3.71%
NP 23,358 14,625 3,237 42,655 12,369 37,038 19,726 2.63%
-
NP to SH 23,358 14,625 3,237 42,655 12,369 37,038 19,726 2.63%
-
Tax Rate 32.16% 27.66% 45.85% -73.58% 32.79% 29.88% 30.70% -
Total Cost -12,523 272,506 266,491 222,001 289,943 244,499 273,748 -
-
Net Worth 439,487 390,312 334,735 206,586 480,006 523,630 508,243 -2.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 27,441 - -
Div Payout % - - - - - 74.09% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 439,487 390,312 334,735 206,586 480,006 523,630 508,243 -2.21%
NOSH 1,487,770 1,486,336 1,471,363 1,486,236 1,490,240 1,499,514 1,494,393 -0.06%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 215.58% 5.09% 1.20% 16.12% 4.09% 13.16% 6.72% -
ROE 5.31% 3.75% 0.97% 20.65% 2.58% 7.07% 3.88% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 CAGR
RPS 0.73 19.32 18.33 17.81 20.29 18.78 19.64 -39.73%
EPS 1.57 0.98 0.22 2.87 0.83 2.47 1.32 2.70%
DPS 0.00 0.00 0.00 0.00 0.00 1.83 0.00 -
NAPS 0.2954 0.2626 0.2275 0.139 0.3221 0.3492 0.3401 -2.14%
Adjusted Per Share Value based on latest NOSH - 1,486,236
30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 CAGR
RPS 0.74 19.73 18.53 18.18 20.77 19.34 20.16 -39.84%
EPS 1.60 1.00 0.22 2.93 0.85 2.54 1.36 2.53%
DPS 0.00 0.00 0.00 0.00 0.00 1.89 0.00 -
NAPS 0.302 0.2682 0.23 0.1419 0.3298 0.3598 0.3492 -2.20%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 31/12/07 29/12/06 30/12/05 -
Price 0.67 0.54 0.50 0.38 0.95 1.12 1.23 -
P/RPS 92.00 2.80 2.73 2.13 4.68 5.97 6.26 51.19%
P/EPS 42.68 54.88 227.27 13.24 114.46 45.34 93.18 -11.31%
EY 2.34 1.82 0.44 7.55 0.87 2.21 1.07 12.79%
DY 0.00 0.00 0.00 0.00 0.00 1.63 0.00 -
P/NAPS 2.27 2.06 2.20 2.73 2.95 3.21 3.62 -6.92%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 31/12/05 CAGR
Date 29/08/12 16/08/11 30/08/10 27/08/09 25/02/08 08/02/07 20/02/06 -
Price 0.68 0.47 0.44 0.58 0.86 1.24 1.33 -
P/RPS 93.37 2.43 2.40 3.26 4.24 6.60 6.77 49.72%
P/EPS 43.31 47.77 200.00 20.21 103.61 50.20 100.76 -12.17%
EY 2.31 2.09 0.50 4.95 0.97 1.99 0.99 13.91%
DY 0.00 0.00 0.00 0.00 0.00 1.48 0.00 -
P/NAPS 2.30 1.79 1.93 4.17 2.67 3.55 3.91 -7.83%

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