[KSK] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
09-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ-0.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 CAGR
Revenue 1,166,335 1,160,082 1,144,226 1,114,556 1,114,556 1,241,562 1,243,384 -4.99%
PBT 42,716 187,610 162,658 211,460 211,460 214,476 184,632 -69.01%
Tax -12,897 -56,188 -48,832 -62,712 -62,712 -112,158 -128,230 -84.09%
NP 29,819 131,422 113,826 148,748 148,748 102,318 56,401 -39.95%
-
NP to SH 29,819 131,422 113,826 148,748 148,748 153,393 124,501 -68.14%
-
Tax Rate 30.19% 29.95% 30.02% 29.66% 29.66% 52.29% 69.45% -
Total Cost 1,136,516 1,028,660 1,030,400 965,808 965,808 1,139,244 1,186,982 -3.41%
-
Net Worth 483,543 551,945 510,715 490,328 0 546,323 446,432 6.60%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 CAGR
Div 135,602 180,631 271,200 541,610 - - - -
Div Payout % 454.75% 137.44% 238.26% 364.11% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 CAGR
Net Worth 483,543 551,945 510,715 490,328 0 546,323 446,432 6.60%
NOSH 1,501,686 1,500,258 1,501,662 1,499,475 1,499,475 1,487,807 1,363,153 8.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.56% 11.33% 9.95% 13.35% 13.35% 8.24% 4.54% -
ROE 6.17% 23.81% 22.29% 30.34% 0.00% 28.08% 27.89% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 CAGR
RPS 77.67 77.33 76.20 74.33 74.33 83.45 91.21 -12.06%
EPS 1.99 8.76 7.58 9.92 9.92 10.31 9.13 -70.45%
DPS 9.03 12.04 18.06 36.12 0.00 0.00 0.00 -
NAPS 0.322 0.3679 0.3401 0.327 0.00 0.3672 0.3275 -1.34%
Adjusted Per Share Value based on latest NOSH - 1,499,475
30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 CAGR
RPS 80.14 79.71 78.62 76.58 76.58 85.31 85.43 -4.98%
EPS 2.05 9.03 7.82 10.22 10.22 10.54 8.55 -68.11%
DPS 9.32 12.41 18.63 37.21 0.00 0.00 0.00 -
NAPS 0.3322 0.3792 0.3509 0.3369 0.00 0.3754 0.3067 6.60%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 28/09/05 30/06/05 31/03/05 -
Price 1.25 1.25 1.23 1.10 1.10 1.18 1.26 -
P/RPS 1.61 1.62 1.61 1.48 1.48 1.41 1.38 13.13%
P/EPS 62.95 14.27 16.23 11.09 11.09 11.45 13.80 236.96%
EY 1.59 7.01 6.16 9.02 9.02 8.74 7.25 -70.31%
DY 7.22 9.63 14.68 32.84 0.00 0.00 0.00 -
P/NAPS 3.88 3.40 3.62 3.36 0.00 3.21 3.85 0.62%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 28/09/05 30/06/05 31/03/05 CAGR
Date 29/08/06 15/05/06 20/02/06 09/11/05 - 09/09/05 16/05/05 -
Price 1.17 1.28 1.33 1.12 0.00 1.18 1.26 -
P/RPS 1.51 1.66 1.75 1.51 0.00 1.41 1.38 7.47%
P/EPS 58.92 14.61 17.55 11.29 0.00 11.45 13.80 219.58%
EY 1.70 6.84 5.70 8.86 0.00 8.74 7.25 -68.68%
DY 7.72 9.41 13.58 32.25 0.00 0.00 0.00 -
P/NAPS 3.63 3.48 3.91 3.43 0.00 3.21 3.85 -4.60%

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