[KSK] YoY 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
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 357,528 877,702 1,096,936 1,057,257 1,203,092 1,183,975 1,166,335 -16.60%
PBT 866,219 60,245 29,636 102,353 -314,405 13,381 42,716 58.77%
Tax 7,118 -12,921 -14,624 9,768 12,616 -10,853 -12,897 -
NP 873,337 47,324 15,012 112,121 -301,789 2,528 29,819 68.00%
-
NP to SH 873,337 47,324 15,012 112,121 -301,789 2,528 29,819 68.00%
-
Tax Rate -0.82% 21.45% 49.35% -9.54% - 81.11% 30.19% -
Total Cost -515,809 830,378 1,081,924 945,136 1,504,881 1,181,447 1,136,516 -
-
Net Worth 1,170,308 391,356 328,837 299,914 151,993 463,665 502,697 13.86%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Div 29,988 - - - - 27,441 135,402 -20.67%
Div Payout % 3.43% - - - - 1,085.49% 454.08% -
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 1,170,308 391,356 328,837 299,914 151,993 463,665 502,697 13.86%
NOSH 1,499,434 1,496,582 1,494,035 1,487,671 1,488,668 1,500,048 1,498,800 0.00%
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 244.27% 5.39% 1.37% 10.60% -25.08% 0.21% 2.56% -
ROE 74.62% 12.09% 4.57% 37.38% -198.55% 0.55% 5.93% -
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 23.84 58.65 73.42 71.07 80.82 78.93 77.82 -16.61%
EPS 58.24 3.16 1.00 7.54 -20.27 0.17 1.99 67.98%
DPS 2.00 0.00 0.00 0.00 0.00 1.83 9.03 -20.67%
NAPS 0.7805 0.2615 0.2201 0.2016 0.1021 0.3091 0.3354 13.85%
Adjusted Per Share Value based on latest NOSH - 1,494,035
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.57 60.31 75.37 72.64 82.66 81.35 80.14 -16.60%
EPS 60.01 3.25 1.03 7.70 -20.74 0.17 2.05 67.98%
DPS 2.06 0.00 0.00 0.00 0.00 1.89 9.30 -20.66%
NAPS 0.8041 0.2689 0.2259 0.2061 0.1044 0.3186 0.3454 13.86%
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 2.60 0.99 0.52 0.97 0.85 1.34 1.61 7.64%
P/EPS 1.06 18.34 37.82 9.16 -3.40 628.98 62.83 -46.58%
EY 93.94 5.45 2.64 10.92 -29.38 0.16 1.59 87.12%
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 3.43 3.73 -21.21%
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 2.45 0.97 0.50 0.96 0.62 1.32 1.50 7.82%
P/EPS 1.00 18.03 36.82 9.02 -2.47 617.11 58.81 -46.52%
EY 99.56 5.55 2.72 11.08 -40.54 0.16 1.70 86.87%
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 3.36 3.49 -21.03%

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