[KSK] QoQ Cumulative 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- -48.01%
YoY- 72.06%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 60,320 926,841 21,797 10,962 27,726 869,044 573,982 -77.57%
PBT 909,369 917,006 69,215 -8,367 60,246 50,369 41,342 677.73%
Tax -36,032 -35,722 -21,254 32,970 -12,921 -14,176 -12,417 102.78%
NP 873,337 881,284 47,961 24,603 47,325 36,193 28,925 859.66%
-
NP to SH 873,337 881,284 47,961 24,603 47,325 36,193 28,925 859.66%
-
Tax Rate 3.96% 3.90% 30.71% - 21.45% 28.14% 30.03% -
Total Cost -813,017 45,557 -26,164 -13,641 -19,599 832,851 545,057 -
-
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% 73.21% 10.90% 5.94% 12.15% 9.24% 7.40% -
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 62.06 1.46 0.74 1.86 58.44 38.57 -77.66%
EPS 58.42 59.01 3.22 1.65 3.18 2.43 1.94 857.98%
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 63.68 1.50 0.75 1.91 59.71 39.44 -77.59%
EPS 60.01 60.55 3.30 1.69 3.25 2.49 1.99 858.87%
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 1.05 45.78 73.45 31.16 0.80 1.40 390.39%
P/EPS 1.06 1.10 20.81 32.73 18.25 19.31 27.78 -88.55%
EY 94.23 90.78 4.81 3.06 5.48 5.18 3.60 772.89%
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 1.05 46.47 74.81 30.62 0.80 1.22 416.90%
P/EPS 1.00 1.10 21.12 33.33 17.94 19.31 24.18 -87.92%
EY 99.86 90.78 4.74 3.00 5.57 5.18 4.14 726.80%
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