[KSK] QoQ TTM 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- 206.98%
YoY- -75.91%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 601,813 877,702 1,149,869 1,141,727 1,124,324 1,096,936 1,073,123 -31.97%
PBT 30,753 60,245 41,367 29,954 15,716 29,636 57,335 -33.95%
Tax 26,875 -12,921 -13,462 -13,064 -10,214 -14,624 -23,176 -
NP 57,628 47,324 27,905 16,890 5,502 15,012 34,159 41.67%
-
NP to SH 57,628 47,324 27,905 16,890 5,502 15,012 34,159 41.67%
-
Tax Rate -87.39% 21.45% 32.54% 43.61% 64.99% 49.35% 40.42% -
Total Cost 544,185 830,378 1,121,964 1,124,837 1,118,822 1,081,924 1,038,964 -34.99%
-
Net Worth 413,926 391,356 390,543 390,312 342,205 328,837 343,225 13.28%
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 413,926 391,356 390,543 390,312 342,205 328,837 343,225 13.28%
NOSH 1,491,090 1,496,582 1,483,265 1,486,336 1,489,793 1,494,035 1,498,800 -0.34%
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 9.58% 5.39% 2.43% 1.48% 0.49% 1.37% 3.18% -
ROE 13.92% 12.09% 7.15% 4.33% 1.61% 4.57% 9.95% -
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 40.36 58.65 77.52 76.81 75.47 73.42 71.60 -31.73%
EPS 3.86 3.16 1.88 1.14 0.37 1.00 2.28 42.00%
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 0.2201 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 41.35 60.31 79.01 78.45 77.25 75.37 73.73 -31.96%
EPS 3.96 3.25 1.92 1.16 0.38 1.03 2.35 41.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2844 0.2689 0.2683 0.2682 0.2351 0.2259 0.2358 13.29%
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 1.34 0.99 0.61 0.70 0.50 0.52 0.57 76.70%
P/EPS 13.97 18.34 24.98 47.52 102.89 37.82 17.99 -15.50%
EY 7.16 5.45 4.00 2.10 0.97 2.64 5.56 18.34%
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 1.36 0.97 0.61 0.61 0.53 0.50 0.53 87.32%
P/EPS 14.23 18.03 24.98 41.36 108.31 36.82 16.67 -10.00%
EY 7.03 5.55 4.00 2.42 0.92 2.72 6.00 11.12%
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