[KSK] QoQ Cumulative 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- 30.76%
YoY- 215.25%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 926,841 21,797 10,962 27,726 869,044 573,982 286,851 118.09%
PBT 917,006 69,215 -8,367 60,246 50,369 41,342 21,125 1126.68%
Tax -35,722 -21,254 32,970 -12,921 -14,176 -12,417 -6,826 200.51%
NP 881,284 47,961 24,603 47,325 36,193 28,925 14,299 1448.62%
-
NP to SH 881,284 47,961 24,603 47,325 36,193 28,925 14,299 1448.62%
-
Tax Rate 3.90% 30.71% - 21.45% 28.14% 30.03% 32.31% -
Total Cost 45,557 -26,164 -13,641 -19,599 832,851 545,057 272,552 -69.55%
-
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 73.21% 10.90% 5.94% 12.15% 9.24% 7.40% 4.18% -
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 62.06 1.46 0.74 1.86 58.44 38.57 19.25 117.76%
EPS 59.01 3.22 1.65 3.18 2.43 1.94 0.96 1445.88%
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 63.68 1.50 0.75 1.91 59.71 39.44 19.71 118.08%
EPS 60.55 3.30 1.69 3.25 2.49 1.99 0.98 1451.18%
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 1.05 45.78 73.45 31.16 0.80 1.40 1.97 -34.18%
P/EPS 1.10 20.81 32.73 18.25 19.31 27.78 39.59 -90.76%
EY 90.78 4.81 3.06 5.48 5.18 3.60 2.53 980.80%
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 1.05 46.47 74.81 30.62 0.80 1.22 2.08 -36.52%
P/EPS 1.10 21.12 33.33 17.94 19.31 24.18 41.68 -91.07%
EY 90.78 4.74 3.00 5.57 5.18 4.14 2.40 1019.38%
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