[KSK] QoQ Cumulative 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- -4.75%
YoY- -39.94%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 27,726 869,044 573,982 286,851 1,096,936 816,111 529,191 -85.92%
PBT 60,246 50,369 41,342 21,125 29,636 38,637 41,023 29.11%
Tax -12,921 -14,176 -12,417 -6,826 -14,624 -15,338 -13,977 -5.08%
NP 47,325 36,193 28,925 14,299 15,012 23,299 27,046 45.06%
-
NP to SH 47,325 36,193 28,925 14,299 15,012 23,299 27,046 45.06%
-
Tax Rate 21.45% 28.14% 30.03% 32.31% 49.35% 39.70% 34.07% -
Total Cost -19,599 832,851 545,057 272,552 1,081,924 792,812 502,145 -
-
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% 9.24% 7.40% 4.18% 4.57% 6.86% 8.00% -
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 58.44 38.57 19.25 73.46 54.99 35.61 -85.95%
EPS 3.18 2.43 1.94 0.96 1.01 1.57 1.82 44.92%
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 59.71 39.44 19.71 75.37 56.08 36.36 -85.89%
EPS 3.25 2.49 1.99 0.98 1.03 1.60 1.86 44.92%
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 0.80 1.40 1.97 0.52 0.75 1.40 686.78%
P/EPS 18.25 19.31 27.78 39.59 37.80 26.11 27.47 -23.80%
EY 5.48 5.18 3.60 2.53 2.65 3.83 3.64 31.25%
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 0.80 1.22 2.08 0.50 0.69 1.24 743.04%
P/EPS 17.94 19.31 24.18 41.68 36.80 24.20 24.18 -18.00%
EY 5.57 5.18 4.14 2.40 2.72 4.13 4.14 21.80%
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