[KSK] QoQ Annualized 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- -1.93%
YoY- 215.25%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Annualized 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 1,235,788 43,594 43,848 27,726 1,158,725 1,147,964 1,147,404 5.05%
PBT 1,222,674 138,430 -33,468 60,246 67,158 82,684 84,500 490.91%
Tax -47,629 -42,508 131,880 -12,921 -18,901 -24,834 -27,304 44.76%
NP 1,175,045 95,922 98,412 47,325 48,257 57,850 57,196 645.99%
-
NP to SH 1,175,045 95,922 98,412 47,325 48,257 57,850 57,196 645.99%
-
Tax Rate 3.90% 30.71% - 21.45% 28.14% 30.03% 32.31% -
Total Cost 60,742 -52,328 -54,564 -19,599 1,110,468 1,090,114 1,090,208 -85.33%
-
Net Worth 1,203,719 439,990 413,926 389,474 391,549 390,756 342,205 130.76%
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 1,203,719 439,990 413,926 389,474 391,549 390,756 342,205 130.76%
NOSH 1,493,448 1,489,472 1,491,090 1,489,386 1,487,085 1,488,030 1,489,793 0.16%
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 95.08% 220.03% 224.44% 170.69% 4.16% 5.04% 4.98% -
ROE 97.62% 21.80% 23.78% 12.15% 12.32% 14.80% 16.71% -
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 82.75 2.93 2.94 1.86 77.92 77.15 77.02 4.88%
EPS 78.68 6.44 6.60 3.18 3.24 3.88 3.84 644.67%
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 84.91 3.00 3.01 1.91 79.62 78.88 78.84 5.05%
EPS 80.74 6.59 6.76 3.25 3.32 3.97 3.93 646.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8271 0.3023 0.2844 0.2676 0.269 0.2685 0.2351 130.78%
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 0.79 22.89 18.36 31.16 0.60 0.70 0.49 37.37%
P/EPS 0.83 10.40 8.18 18.25 14.48 13.89 9.90 -80.75%
EY 121.05 9.61 12.22 5.48 6.90 7.20 10.10 421.35%
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 0.79 23.23 18.70 30.62 0.60 0.61 0.52 32.05%
P/EPS 0.83 10.56 8.33 17.94 14.48 12.09 10.42 -81.40%
EY 121.05 9.47 12.00 5.57 6.90 8.27 9.60 439.25%
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