[KSK] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 107.95%
YoY- 72.06%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 60,320 1,235,788 43,594 43,848 27,726 1,158,725 1,147,964 -85.84%
PBT 909,369 1,222,674 138,430 -33,468 60,246 67,158 82,684 390.97%
Tax -36,032 -47,629 -42,508 131,880 -12,921 -18,901 -24,834 28.01%
NP 873,337 1,175,045 95,922 98,412 47,325 48,257 57,850 505.82%
-
NP to SH 873,337 1,175,045 95,922 98,412 47,325 48,257 57,850 505.82%
-
Tax Rate 3.96% 3.90% 30.71% - 21.45% 28.14% 30.03% -
Total Cost -813,017 60,742 -52,328 -54,564 -19,599 1,110,468 1,090,114 -
-
Net Worth 1,166,791 1,203,719 439,990 413,926 389,474 391,549 390,756 106.67%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 29,898 - - - - - - -
Div Payout % 3.42% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,166,791 1,203,719 439,990 413,926 389,474 391,549 390,756 106.67%
NOSH 1,494,928 1,493,448 1,489,472 1,491,090 1,489,386 1,487,085 1,488,030 0.30%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1,447.84% 95.08% 220.03% 224.44% 170.69% 4.16% 5.04% -
ROE 74.85% 97.62% 21.80% 23.78% 12.15% 12.32% 14.80% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.03 82.75 2.93 2.94 1.86 77.92 77.15 -85.90%
EPS 58.42 78.68 6.44 6.60 3.18 3.24 3.88 504.76%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7805 0.806 0.2954 0.2776 0.2615 0.2633 0.2626 106.04%
Adjusted Per Share Value based on latest NOSH - 1,491,090
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.14 84.91 3.00 3.01 1.91 79.62 78.88 -85.85%
EPS 60.01 80.74 6.59 6.76 3.25 3.32 3.97 506.33%
DPS 2.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8017 0.8271 0.3023 0.2844 0.2676 0.269 0.2685 106.66%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.62 0.65 0.67 0.54 0.58 0.47 0.54 -
P/RPS 15.37 0.79 22.89 18.36 31.16 0.60 0.70 676.81%
P/EPS 1.06 0.83 10.40 8.18 18.25 14.48 13.89 -81.86%
EY 94.23 121.05 9.61 12.22 5.48 6.90 7.20 451.04%
DY 3.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.81 2.27 1.95 2.22 1.79 2.06 -47.06%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 29/08/12 17/05/12 27/02/12 24/11/11 16/08/11 -
Price 0.585 0.65 0.68 0.55 0.57 0.47 0.47 -
P/RPS 14.50 0.79 23.23 18.70 30.62 0.60 0.61 718.82%
P/EPS 1.00 0.83 10.56 8.33 17.94 14.48 12.09 -80.87%
EY 99.86 121.05 9.47 12.00 5.57 6.90 8.27 422.37%
DY 3.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.81 2.30 1.98 2.18 1.79 1.79 -43.85%

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