[KSK] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1125.0%
YoY- 2334.96%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,235,788 1,158,725 1,088,148 1,066,993 1,193,405 1,153,588 1,160,082 0.97%
PBT 1,222,674 67,158 51,516 111,540 7,362 177,250 187,610 33.38%
Tax -47,629 -18,901 -20,450 23,474 -5,624 -52,720 -56,188 -2.50%
NP 1,175,045 48,257 31,065 135,014 1,738 124,530 131,422 40.02%
-
NP to SH 1,175,045 48,257 31,065 135,014 1,738 124,530 131,422 40.02%
-
Tax Rate 3.90% 28.14% 39.70% -21.05% 76.39% 29.74% 29.95% -
Total Cost 60,742 1,110,468 1,057,082 931,978 1,191,666 1,029,057 1,028,660 -35.26%
-
Net Worth 1,203,719 391,549 339,838 218,644 441,910 555,740 551,945 12.73%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 36,579 180,631 -
Div Payout % - - - - - 29.37% 137.44% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,203,719 391,549 339,838 218,644 441,910 555,740 551,945 12.73%
NOSH 1,493,448 1,487,085 1,484,012 1,491,435 1,448,888 1,499,165 1,500,258 -0.06%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 95.08% 4.16% 2.85% 12.65% 0.15% 10.80% 11.33% -
ROE 97.62% 12.32% 9.14% 61.75% 0.39% 22.41% 23.81% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 82.75 77.92 73.32 71.54 82.37 76.95 77.33 1.04%
EPS 78.68 3.24 2.09 9.07 0.12 8.31 8.76 40.12%
DPS 0.00 0.00 0.00 0.00 0.00 2.44 12.04 -
NAPS 0.806 0.2633 0.229 0.1466 0.305 0.3707 0.3679 12.80%
Adjusted Per Share Value based on latest NOSH - 1,500,131
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 84.91 79.62 74.77 73.31 82.00 79.26 79.71 0.97%
EPS 80.74 3.32 2.13 9.28 0.12 8.56 9.03 40.02%
DPS 0.00 0.00 0.00 0.00 0.00 2.51 12.41 -
NAPS 0.8271 0.269 0.2335 0.1502 0.3036 0.3819 0.3792 12.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 31/03/08 30/03/07 31/03/06 -
Price 0.65 0.47 0.41 0.69 0.77 1.11 1.25 -
P/RPS 0.79 0.60 0.56 0.96 0.93 1.44 1.62 -10.44%
P/EPS 0.83 14.48 19.59 7.62 641.67 13.36 14.27 -35.41%
EY 121.05 6.90 5.11 13.12 0.16 7.48 7.01 54.93%
DY 0.00 0.00 0.00 0.00 0.00 2.20 9.63 -
P/NAPS 0.81 1.79 1.79 4.71 2.52 2.99 3.40 -19.78%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Date 26/11/12 24/11/11 30/11/10 29/10/09 30/05/08 07/05/07 15/05/06 -
Price 0.65 0.47 0.38 0.75 0.73 1.13 1.28 -
P/RPS 0.79 0.60 0.52 1.05 0.89 1.47 1.66 -10.78%
P/EPS 0.83 14.48 18.15 8.28 608.33 13.60 14.61 -35.64%
EY 121.05 6.90 5.51 12.07 0.16 7.35 6.84 55.51%
DY 0.00 0.00 0.00 0.00 0.00 2.16 9.41 -
P/NAPS 0.81 1.79 1.66 5.12 2.39 3.05 3.48 -20.07%

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