[KSK] QoQ TTM 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- 21.77%
YoY- 947.4%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 357,528 344,055 325,517 601,813 877,702 1,149,869 1,141,727 -53.72%
PBT 866,219 883,733 44,969 30,753 60,245 41,367 29,954 832.58%
Tax 7,118 8,683 21,392 26,875 -12,921 -13,462 -13,064 -
NP 873,337 892,416 66,361 57,628 47,324 27,905 16,890 1271.43%
-
NP to SH 873,337 892,416 66,361 57,628 47,324 27,905 16,890 1271.43%
-
Tax Rate -0.82% -0.98% -47.57% -87.39% 21.45% 32.54% 43.61% -
Total Cost -515,809 -548,361 259,156 544,185 830,378 1,121,964 1,124,837 -
-
Net Worth 1,170,308 1,209,105 439,487 413,926 391,356 390,543 390,312 107.24%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 29,988 - - - - - - -
Div Payout % 3.43% - - - - - - -
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 1,170,308 1,209,105 439,487 413,926 391,356 390,543 390,312 107.24%
NOSH 1,499,434 1,500,131 1,487,770 1,491,090 1,496,582 1,483,265 1,486,336 0.58%
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 244.27% 259.38% 20.39% 9.58% 5.39% 2.43% 1.48% -
ROE 74.62% 73.81% 15.10% 13.92% 12.09% 7.15% 4.33% -
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 23.84 22.93 21.88 40.36 58.65 77.52 76.81 -53.99%
EPS 58.24 59.49 4.46 3.86 3.16 1.88 1.14 1260.50%
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 24.57 23.64 22.37 41.35 60.31 79.01 78.45 -53.71%
EPS 60.01 61.32 4.56 3.96 3.25 1.92 1.16 1271.88%
DPS 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8041 0.8308 0.302 0.2844 0.2689 0.2683 0.2682 107.23%
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 2.60 2.83 3.06 1.34 0.99 0.61 0.70 138.88%
P/EPS 1.06 1.09 15.02 13.97 18.34 24.98 47.52 -91.98%
EY 93.94 91.52 6.66 7.16 5.45 4.00 2.10 1145.71%
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 2.45 2.83 3.11 1.36 0.97 0.61 0.61 151.60%
P/EPS 1.00 1.09 15.25 14.23 18.03 24.98 41.36 -91.54%
EY 99.56 91.52 6.56 7.03 5.55 4.00 2.42 1078.38%
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