[KSK] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 53.16%
YoY- 234.33%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 313,600 10,835 10,962 8,658 295,062 287,131 286,851 6.10%
PBT 847,791 34,432 -8,367 9,877 9,027 20,216 21,125 1064.32%
Tax -14,468 -11,074 32,970 1,255 -1,759 -5,591 -6,826 64.77%
NP 833,323 23,358 24,603 11,132 7,268 14,625 14,299 1392.07%
-
NP to SH 833,323 23,358 24,603 11,132 7,268 14,625 14,299 1392.07%
-
Tax Rate 1.71% 32.16% - -12.71% 19.49% 27.66% 32.31% -
Total Cost -519,723 -12,523 -13,641 -2,474 287,794 272,506 272,552 -
-
Net Worth 1,209,105 439,487 413,926 391,356 390,543 390,312 342,205 131.44%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,209,105 439,487 413,926 391,356 390,543 390,312 342,205 131.44%
NOSH 1,500,131 1,487,770 1,491,090 1,496,582 1,483,265 1,486,336 1,489,793 0.46%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 265.73% 215.58% 224.44% 128.57% 2.46% 5.09% 4.98% -
ROE 68.92% 5.31% 5.94% 2.84% 1.86% 3.75% 4.18% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 20.90 0.73 0.74 0.58 19.89 19.32 19.25 5.61%
EPS 55.55 1.57 1.65 0.75 0.49 0.98 0.96 1385.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.806 0.2954 0.2776 0.2615 0.2633 0.2626 0.2297 130.38%
Adjusted Per Share Value based on latest NOSH - 1,496,582
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.55 0.74 0.75 0.59 20.27 19.73 19.71 6.11%
EPS 57.26 1.60 1.69 0.76 0.50 1.00 0.98 1394.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8308 0.302 0.2844 0.2689 0.2683 0.2682 0.2351 131.47%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.65 0.67 0.54 0.58 0.47 0.54 0.38 -
P/RPS 3.11 92.00 73.45 100.26 2.36 2.80 1.97 35.46%
P/EPS 1.17 42.68 32.73 77.98 95.92 54.88 39.59 -90.37%
EY 85.46 2.34 3.06 1.28 1.04 1.82 2.53 938.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 2.27 1.95 2.22 1.79 2.06 1.65 -37.68%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 29/08/12 17/05/12 27/02/12 24/11/11 16/08/11 25/05/11 -
Price 0.65 0.68 0.55 0.57 0.47 0.47 0.40 -
P/RPS 3.11 93.37 74.81 98.53 2.36 2.43 2.08 30.66%
P/EPS 1.17 43.31 33.33 76.63 95.92 47.77 41.68 -90.70%
EY 85.46 2.31 3.00 1.30 1.04 2.09 2.40 975.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 2.30 1.98 2.18 1.79 1.79 1.74 -39.85%

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