[KSK] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -2.14%
YoY- 1745.44%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 407,058 376,457 357,528 344,055 325,517 601,813 877,702 -40.11%
PBT 823,364 864,755 866,219 883,733 44,969 30,753 60,245 472.54%
Tax -13,743 -26,181 7,118 8,683 21,392 26,875 -12,921 4.20%
NP 809,621 838,574 873,337 892,416 66,361 57,628 47,324 565.09%
-
NP to SH 817,027 842,277 873,337 892,416 66,361 57,628 47,324 569.15%
-
Tax Rate 1.67% 3.03% -0.82% -0.98% -47.57% -87.39% 21.45% -
Total Cost -402,563 -462,117 -515,809 -548,361 259,156 544,185 830,378 -
-
Net Worth 1,125,303 1,165,713 1,170,308 1,209,105 439,487 413,926 391,356 102.33%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 29,988 29,988 29,988 - - - - -
Div Payout % 3.67% 3.56% 3.43% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,125,303 1,165,713 1,170,308 1,209,105 439,487 413,926 391,356 102.33%
NOSH 1,455,384 1,501,627 1,499,434 1,500,131 1,487,770 1,491,090 1,496,582 -1.84%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 198.90% 222.75% 244.27% 259.38% 20.39% 9.58% 5.39% -
ROE 72.61% 72.25% 74.62% 73.81% 15.10% 13.92% 12.09% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 27.97 25.07 23.84 22.93 21.88 40.36 58.65 -38.98%
EPS 56.14 56.09 58.24 59.49 4.46 3.86 3.16 582.05%
DPS 2.06 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.7732 0.7763 0.7805 0.806 0.2954 0.2776 0.2615 106.14%
Adjusted Per Share Value based on latest NOSH - 1,499,434
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 27.97 25.87 24.57 23.64 22.37 41.35 60.31 -40.11%
EPS 56.14 57.87 60.01 61.32 4.56 3.96 3.25 569.39%
DPS 2.06 2.06 2.06 0.00 0.00 0.00 0.00 -
NAPS 0.7732 0.801 0.8041 0.8308 0.302 0.2844 0.2689 102.33%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.615 0.615 0.62 0.65 0.67 0.54 0.58 -
P/RPS 2.20 2.45 2.60 2.83 3.06 1.34 0.99 70.37%
P/EPS 1.10 1.10 1.06 1.09 15.02 13.97 18.34 -84.70%
EY 91.28 91.20 93.94 91.52 6.66 7.16 5.45 555.74%
DY 3.35 3.25 3.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.79 0.81 2.27 1.95 2.22 -49.39%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 20/05/13 25/02/13 26/11/12 29/08/12 17/05/12 27/02/12 -
Price 0.63 0.615 0.585 0.65 0.68 0.55 0.57 -
P/RPS 2.25 2.45 2.45 2.83 3.11 1.36 0.97 75.31%
P/EPS 1.12 1.10 1.00 1.09 15.25 14.23 18.03 -84.34%
EY 89.11 91.20 99.56 91.52 6.56 7.03 5.55 537.51%
DY 3.27 3.25 3.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.75 0.81 2.30 1.98 2.18 -48.34%

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