[KSK] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -2.53%
YoY- 65.81%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Revenue 139,086 43,594 1,147,964 1,058,382 545,279 1,186,126 1,133,444 -27.58%
PBT -33,580 138,430 82,684 82,046 51,032 78,644 173,338 -
Tax 2,070 -42,508 -24,834 -27,954 18,014 -25,204 -51,740 -
NP -31,510 95,922 57,850 54,092 69,046 53,440 121,598 -
-
NP to SH -22,240 95,922 57,850 54,092 69,046 53,440 121,598 -
-
Tax Rate - 30.71% 30.03% 34.07% -35.30% 32.05% 29.85% -
Total Cost 170,596 -52,328 1,090,114 1,004,290 476,233 1,132,686 1,011,846 -23.95%
-
Net Worth 1,161,889 439,990 390,756 338,074 300,294 480,810 524,222 13.02%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Div - - - - - - 54,944 -
Div Payout % - - - - - - 45.19% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Net Worth 1,161,889 439,990 390,756 338,074 300,294 480,810 524,222 13.02%
NOSH 1,502,702 1,489,472 1,488,030 1,486,043 1,489,556 1,492,737 1,501,209 0.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
NP Margin -22.66% 220.03% 5.04% 5.11% 12.66% 4.51% 10.73% -
ROE -1.91% 21.80% 14.80% 16.00% 22.99% 11.11% 23.20% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
RPS 9.26 2.93 77.15 71.22 36.61 79.46 75.50 -27.58%
EPS -1.48 6.44 3.88 3.64 4.64 3.58 8.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.66 -
NAPS 0.7732 0.2954 0.2626 0.2275 0.2016 0.3221 0.3492 13.00%
Adjusted Per Share Value based on latest NOSH - 1,487,770
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
RPS 9.56 3.00 78.88 72.72 37.47 81.50 77.88 -27.57%
EPS -1.53 6.59 3.97 3.72 4.74 3.67 8.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.78 -
NAPS 0.7983 0.3023 0.2685 0.2323 0.2063 0.3304 0.3602 13.02%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 31/12/07 29/12/06 -
Price 0.615 0.67 0.54 0.50 0.38 0.95 1.12 -
P/RPS 6.64 22.89 0.70 0.70 1.04 1.20 1.48 25.97%
P/EPS -41.55 10.40 13.89 13.74 8.20 26.54 13.83 -
EY -2.41 9.61 7.20 7.28 12.20 3.77 7.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.27 -
P/NAPS 0.80 2.27 2.06 2.20 1.88 2.95 3.21 -19.24%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Date 26/08/13 29/08/12 16/08/11 30/08/10 27/08/09 25/02/08 08/02/07 -
Price 0.63 0.68 0.47 0.44 0.58 0.86 1.24 -
P/RPS 6.81 23.23 0.61 0.62 1.58 1.08 1.64 24.48%
P/EPS -42.57 10.56 12.09 12.09 12.51 24.02 15.31 -
EY -2.35 9.47 8.27 8.27 7.99 4.16 6.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.95 -
P/NAPS 0.81 2.30 1.79 1.93 2.88 2.67 3.55 -20.33%

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