[KSK] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -35.99%
YoY- 22.91%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Revenue 407,058 325,517 1,141,727 1,041,169 1,137,719 1,210,316 1,160,944 -14.88%
PBT 823,364 44,969 29,954 92,344 39,068 -33,966 48,056 54.80%
Tax -13,743 21,392 -13,064 -22,223 17,982 2,415 -14,351 -0.66%
NP 809,621 66,361 16,890 70,121 57,050 -31,551 33,705 63.06%
-
NP to SH 817,027 66,361 16,890 70,121 57,050 -31,551 33,705 63.29%
-
Tax Rate 1.67% -47.57% 43.61% 24.07% -46.03% - 29.86% -
Total Cost -402,563 259,156 1,124,837 971,048 1,080,669 1,241,867 1,127,239 -
-
Net Worth 1,125,303 439,487 390,312 334,735 206,586 480,006 523,630 12.48%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Div 29,988 - - - - - 27,441 1.37%
Div Payout % 3.67% - - - - - 81.42% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Net Worth 1,125,303 439,487 390,312 334,735 206,586 480,006 523,630 12.48%
NOSH 1,455,384 1,487,770 1,486,336 1,471,363 1,486,236 1,490,240 1,499,514 -0.45%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
NP Margin 198.90% 20.39% 1.48% 6.73% 5.01% -2.61% 2.90% -
ROE 72.61% 15.10% 4.33% 20.95% 27.62% -6.57% 6.44% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
RPS 27.97 21.88 76.81 70.76 76.55 81.22 77.42 -14.49%
EPS 56.14 4.46 1.14 4.77 3.84 -2.12 2.25 64.01%
DPS 2.06 0.00 0.00 0.00 0.00 0.00 1.83 1.83%
NAPS 0.7732 0.2954 0.2626 0.2275 0.139 0.3221 0.3492 13.00%
Adjusted Per Share Value based on latest NOSH - 1,471,363
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
RPS 27.97 22.37 78.45 71.54 78.17 83.16 79.77 -14.88%
EPS 56.14 4.56 1.16 4.82 3.92 -2.17 2.32 63.24%
DPS 2.06 0.00 0.00 0.00 0.00 0.00 1.89 1.33%
NAPS 0.7732 0.302 0.2682 0.23 0.1419 0.3298 0.3598 12.48%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 31/12/07 29/12/06 -
Price 0.615 0.67 0.54 0.50 0.38 0.95 1.12 -
P/RPS 2.20 3.06 0.70 0.71 0.50 1.17 1.45 6.62%
P/EPS 1.10 15.02 47.52 10.49 9.90 -44.87 49.83 -44.37%
EY 91.28 6.66 2.10 9.53 10.10 -2.23 2.01 79.84%
DY 3.35 0.00 0.00 0.00 0.00 0.00 1.63 11.71%
P/NAPS 0.80 2.27 2.06 2.20 2.73 2.95 3.21 -19.24%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Date 26/08/13 29/08/12 16/08/11 30/08/10 27/08/09 25/02/08 08/02/07 -
Price 0.63 0.68 0.47 0.44 0.58 0.86 1.24 -
P/RPS 2.25 3.11 0.61 0.62 0.76 1.06 1.60 5.38%
P/EPS 1.12 15.25 41.36 9.23 15.11 -40.62 55.17 -45.08%
EY 89.11 6.56 2.42 10.83 6.62 -2.46 1.81 82.09%
DY 3.27 0.00 0.00 0.00 0.00 0.00 1.48 12.96%
P/NAPS 0.81 2.30 1.79 1.93 4.17 2.67 3.55 -20.33%

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