[KSK] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 65.22%
YoY- -18.31%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 325,517 601,813 877,702 1,149,869 1,141,727 1,124,324 1,096,936 -55.54%
PBT 44,969 30,753 60,245 41,367 29,954 15,716 29,636 32.08%
Tax 21,392 26,875 -12,921 -13,462 -13,064 -10,214 -14,624 -
NP 66,361 57,628 47,324 27,905 16,890 5,502 15,012 169.59%
-
NP to SH 66,361 57,628 47,324 27,905 16,890 5,502 15,012 169.59%
-
Tax Rate -47.57% -87.39% 21.45% 32.54% 43.61% 64.99% 49.35% -
Total Cost 259,156 544,185 830,378 1,121,964 1,124,837 1,118,822 1,081,924 -61.46%
-
Net Worth 439,487 413,926 391,356 390,543 390,312 342,205 328,837 21.35%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 439,487 413,926 391,356 390,543 390,312 342,205 328,837 21.35%
NOSH 1,487,770 1,491,090 1,496,582 1,483,265 1,486,336 1,489,793 1,494,035 -0.28%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.39% 9.58% 5.39% 2.43% 1.48% 0.49% 1.37% -
ROE 15.10% 13.92% 12.09% 7.15% 4.33% 1.61% 4.57% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 21.88 40.36 58.65 77.52 76.81 75.47 73.42 -55.41%
EPS 4.46 3.86 3.16 1.88 1.14 0.37 1.00 171.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2954 0.2776 0.2615 0.2633 0.2626 0.2297 0.2201 21.69%
Adjusted Per Share Value based on latest NOSH - 1,483,265
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.37 41.35 60.31 79.01 78.45 77.25 75.37 -55.53%
EPS 4.56 3.96 3.25 1.92 1.16 0.38 1.03 169.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.302 0.2844 0.2689 0.2683 0.2682 0.2351 0.2259 21.37%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.67 0.54 0.58 0.47 0.54 0.38 0.38 -
P/RPS 3.06 1.34 0.99 0.61 0.70 0.50 0.52 226.29%
P/EPS 15.02 13.97 18.34 24.98 47.52 102.89 37.82 -46.00%
EY 6.66 7.16 5.45 4.00 2.10 0.97 2.64 85.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.95 2.22 1.79 2.06 1.65 1.73 19.87%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 17/05/12 27/02/12 24/11/11 16/08/11 25/05/11 28/02/11 -
Price 0.68 0.55 0.57 0.47 0.47 0.40 0.37 -
P/RPS 3.11 1.36 0.97 0.61 0.61 0.53 0.50 238.59%
P/EPS 15.25 14.23 18.03 24.98 41.36 108.31 36.82 -44.46%
EY 6.56 7.03 5.55 4.00 2.42 0.92 2.72 79.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 1.98 2.18 1.79 1.79 1.74 1.68 23.31%

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