[KSK] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 102.29%
YoY- 6.95%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Revenue 69,543 21,797 573,982 529,191 545,279 593,063 566,722 -27.58%
PBT -16,790 69,215 41,342 41,023 51,032 39,322 86,669 -
Tax 1,035 -21,254 -12,417 -13,977 18,014 -12,602 -25,870 -
NP -15,755 47,961 28,925 27,046 69,046 26,720 60,799 -
-
NP to SH -11,120 47,961 28,925 27,046 69,046 26,720 60,799 -
-
Tax Rate - 30.71% 30.03% 34.07% -35.30% 32.05% 29.85% -
Total Cost 85,298 -26,164 545,057 502,145 476,233 566,343 505,923 -23.95%
-
Net Worth 1,161,889 439,990 390,756 338,074 300,294 480,810 524,222 13.02%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Div - - - - - - 27,472 -
Div Payout % - - - - - - 45.19% -
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 1,161,889 439,990 390,756 338,074 300,294 480,810 524,222 13.02%
NOSH 1,502,702 1,489,472 1,488,030 1,486,043 1,489,556 1,492,737 1,501,209 0.01%
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 -22.66% 220.03% 5.04% 5.11% 12.66% 4.51% 10.73% -
ROE -0.96% 10.90% 7.40% 8.00% 22.99% 5.56% 11.60% -
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 4.63 1.46 38.57 35.61 36.61 39.73 37.75 -27.58%
EPS -0.74 3.22 1.94 1.82 4.64 1.79 4.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.83 -
NAPS 0.7732 0.2954 0.2626 0.2275 0.2016 0.3221 0.3492 13.00%
Adjusted Per Share Value based on latest NOSH - 1,486,336
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
RPS 4.78 1.50 39.44 36.36 37.47 40.75 38.94 -27.57%
EPS -0.76 3.30 1.99 1.86 4.74 1.84 4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.89 -
NAPS 0.7983 0.3023 0.2685 0.2323 0.2063 0.3304 0.3602 13.02%
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 13.29 45.78 1.40 1.40 1.04 2.39 2.97 25.92%
P/EPS -83.11 20.81 27.78 27.47 8.20 53.07 27.65 -
EY -1.20 4.81 3.60 3.64 12.20 1.88 3.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
P/NAPS 0.80 2.27 2.06 2.20 1.88 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 13.61 46.47 1.22 1.24 1.58 2.16 3.28 24.46%
P/EPS -85.14 21.12 24.18 24.18 12.51 48.04 30.62 -
EY -1.17 4.74 4.14 4.14 7.99 2.08 3.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.48 -
P/NAPS 0.81 2.30 1.79 1.93 2.88 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