[KSK] QoQ Annualized Quarter 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- -16.58%
YoY- 55.34%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 43,594 43,848 27,726 1,158,725 1,147,964 1,147,404 1,096,936 -88.37%
PBT 138,430 -33,468 60,246 67,158 82,684 84,500 29,636 179.69%
Tax -42,508 131,880 -12,921 -18,901 -24,834 -27,304 -14,624 103.80%
NP 95,922 98,412 47,325 48,257 57,850 57,196 15,012 244.72%
-
NP to SH 95,922 98,412 47,325 48,257 57,850 57,196 15,012 244.72%
-
Tax Rate 30.71% - 21.45% 28.14% 30.03% 32.31% 49.35% -
Total Cost -52,328 -54,564 -19,599 1,110,468 1,090,114 1,090,208 1,081,924 -
-
Net Worth 439,990 413,926 389,474 391,549 390,756 342,205 328,809 21.45%
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 439,990 413,926 389,474 391,549 390,756 342,205 328,809 21.45%
NOSH 1,489,472 1,491,090 1,489,386 1,487,085 1,488,030 1,489,793 1,493,232 -0.16%
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 220.03% 224.44% 170.69% 4.16% 5.04% 4.98% 1.37% -
ROE 21.80% 23.78% 12.15% 12.32% 14.80% 16.71% 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 2.93 2.94 1.86 77.92 77.15 77.02 73.46 -88.34%
EPS 6.44 6.60 3.18 3.24 3.88 3.84 1.01 244.24%
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 0.2202 21.65%
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 3.00 3.01 1.91 79.62 78.88 78.84 75.37 -88.36%
EPS 6.59 6.76 3.25 3.32 3.97 3.93 1.03 245.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3023 0.2844 0.2676 0.269 0.2685 0.2351 0.2259 21.45%
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 22.89 18.36 31.16 0.60 0.70 0.49 0.52 1149.57%
P/EPS 10.40 8.18 18.25 14.48 13.89 9.90 37.80 -57.73%
EY 9.61 12.22 5.48 6.90 7.20 10.10 2.65 136.22%
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 23.23 18.70 30.62 0.60 0.61 0.52 0.50 1195.39%
P/EPS 10.56 8.33 17.94 14.48 12.09 10.42 36.80 -56.52%
EY 9.47 12.00 5.57 6.90 8.27 9.60 2.72 129.88%
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