[KSK] QoQ 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 10,962 27,726 869,044 573,982 286,851 1,096,936 816,111 -94.33%
PBT -8,367 60,246 50,369 41,342 21,125 29,636 38,637 -
Tax 32,970 -12,921 -14,176 -12,417 -6,826 -14,624 -15,338 -
NP 24,603 47,325 36,193 28,925 14,299 15,012 23,299 3.69%
-
NP to SH 24,603 47,325 36,193 28,925 14,299 15,012 23,299 3.69%
-
Tax Rate - 21.45% 28.14% 30.03% 32.31% 49.35% 39.70% -
Total Cost -13,641 -19,599 832,851 545,057 272,552 1,081,924 792,812 -
-
Net Worth 413,926 389,474 391,549 390,756 342,205 328,809 339,838 14.03%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 413,926 389,474 391,549 390,756 342,205 328,809 339,838 14.03%
NOSH 1,491,090 1,489,386 1,487,085 1,488,030 1,489,793 1,493,232 1,484,012 0.31%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 224.44% 170.69% 4.16% 5.04% 4.98% 1.37% 2.85% -
ROE 5.94% 12.15% 9.24% 7.40% 4.18% 4.57% 6.86% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.74 1.86 58.44 38.57 19.25 73.46 54.99 -94.32%
EPS 1.65 3.18 2.43 1.94 0.96 1.01 1.57 3.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2776 0.2615 0.2633 0.2626 0.2297 0.2202 0.229 13.67%
Adjusted Per Share Value based on latest NOSH - 1,486,336
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.75 1.91 59.71 39.44 19.71 75.37 56.08 -94.35%
EPS 1.69 3.25 2.49 1.99 0.98 1.03 1.60 3.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2844 0.2676 0.269 0.2685 0.2351 0.2259 0.2335 14.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.54 0.58 0.47 0.54 0.38 0.38 0.41 -
P/RPS 73.45 31.16 0.80 1.40 1.97 0.52 0.75 2018.73%
P/EPS 32.73 18.25 19.31 27.78 39.59 37.80 26.11 16.24%
EY 3.06 5.48 5.18 3.60 2.53 2.65 3.83 -13.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.22 1.79 2.06 1.65 1.73 1.79 5.86%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 27/02/12 24/11/11 16/08/11 25/05/11 28/02/11 30/11/10 -
Price 0.55 0.57 0.47 0.47 0.40 0.37 0.38 -
P/RPS 74.81 30.62 0.80 1.22 2.08 0.50 0.69 2167.26%
P/EPS 33.33 17.94 19.31 24.18 41.68 36.80 24.20 23.76%
EY 3.00 5.57 5.18 4.14 2.40 2.72 4.13 -19.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.18 1.79 1.79 1.74 1.68 1.66 12.45%

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