[KSSC] QoQ TTM Result on 30-Sep-2010 [#3]

Announcement Date
14-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 83,134 84,019 82,949 56,600 67.19%
PBT 7,132 8,239 8,751 6,101 23.21%
Tax -1,371 -2,184 -2,324 -1,700 -24.99%
NP 5,761 6,055 6,427 4,401 43.33%
-
NP to SH 5,732 6,086 6,526 4,500 38.20%
-
Tax Rate 19.22% 26.51% 26.56% 27.86% -
Total Cost 77,373 77,964 76,522 52,199 69.25%
-
Net Worth 0 61,270 49,724 47,290 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,260 2,260 2,260 - -
Div Payout % 39.43% 37.14% 34.63% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 0 61,270 49,724 47,290 -
NOSH 85,921 95,735 75,340 75,064 19.79%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.93% 7.21% 7.75% 7.78% -
ROE 0.00% 9.93% 13.12% 9.52% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 96.76 87.76 110.10 75.40 39.58%
EPS 6.67 6.36 8.66 5.99 15.46%
DPS 2.63 2.36 3.00 0.00 -
NAPS 0.00 0.64 0.66 0.63 -
Adjusted Per Share Value based on latest NOSH - 75,064
30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 44.87 45.35 44.77 30.55 67.18%
EPS 3.09 3.28 3.52 2.43 37.88%
DPS 1.22 1.22 1.22 0.00 -
NAPS 0.00 0.3307 0.2684 0.2552 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/06/11 31/03/11 - - -
Price 0.52 0.605 0.00 0.00 -
P/RPS 0.54 0.69 0.00 0.00 -
P/EPS 7.79 9.52 0.00 0.00 -
EY 12.83 10.51 0.00 0.00 -
DY 5.06 3.90 0.00 0.00 -
P/NAPS 0.00 0.95 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/08/11 - - - -
Price 0.43 0.00 0.00 0.00 -
P/RPS 0.44 0.00 0.00 0.00 -
P/EPS 6.45 0.00 0.00 0.00 -
EY 15.51 0.00 0.00 0.00 -
DY 6.12 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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