[KSK] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 281.0%
YoY- -39.94%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 27,726 1,158,725 1,147,964 1,147,404 1,096,936 1,088,148 1,058,382 -91.12%
PBT 60,246 67,158 82,684 84,500 29,636 51,516 82,046 -18.56%
Tax -12,921 -18,901 -24,834 -27,304 -14,624 -20,450 -27,954 -40.13%
NP 47,325 48,257 57,850 57,196 15,012 31,065 54,092 -8.50%
-
NP to SH 47,325 48,257 57,850 57,196 15,012 31,065 54,092 -8.50%
-
Tax Rate 21.45% 28.14% 30.03% 32.31% 49.35% 39.70% 34.07% -
Total Cost -19,599 1,110,468 1,090,114 1,090,208 1,081,924 1,057,082 1,004,290 -
-
Net Worth 389,474 391,549 390,756 342,205 328,809 339,838 338,074 9.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 389,474 391,549 390,756 342,205 328,809 339,838 338,074 9.86%
NOSH 1,489,386 1,487,085 1,488,030 1,489,793 1,493,232 1,484,012 1,486,043 0.14%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 170.69% 4.16% 5.04% 4.98% 1.37% 2.85% 5.11% -
ROE 12.15% 12.32% 14.80% 16.71% 4.57% 9.14% 16.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.86 77.92 77.15 77.02 73.46 73.32 71.22 -91.13%
EPS 3.18 3.24 3.88 3.84 1.01 2.09 3.64 -8.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2615 0.2633 0.2626 0.2297 0.2202 0.229 0.2275 9.70%
Adjusted Per Share Value based on latest NOSH - 1,489,793
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.91 79.62 78.88 78.84 75.37 74.77 72.72 -91.10%
EPS 3.25 3.32 3.97 3.93 1.03 2.13 3.72 -8.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2676 0.269 0.2685 0.2351 0.2259 0.2335 0.2323 9.86%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.58 0.47 0.54 0.38 0.38 0.41 0.50 -
P/RPS 31.16 0.60 0.70 0.49 0.52 0.56 0.70 1147.37%
P/EPS 18.25 14.48 13.89 9.90 37.80 19.59 13.74 20.77%
EY 5.48 6.90 7.20 10.10 2.65 5.11 7.28 -17.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.79 2.06 1.65 1.73 1.79 2.20 0.60%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 16/08/11 25/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.57 0.47 0.47 0.40 0.37 0.38 0.44 -
P/RPS 30.62 0.60 0.61 0.52 0.50 0.52 0.62 1236.56%
P/EPS 17.94 14.48 12.09 10.42 36.80 18.15 12.09 30.00%
EY 5.57 6.90 8.27 9.60 2.72 5.51 8.27 -23.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.79 1.79 1.74 1.68 1.66 1.93 8.43%

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