[KSK] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[KSK] KSK GROUP BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 65.22%
YoY- -18.31%
Quarter Report
Latest QR
Upcoming QR
KSK's Result
KSK's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 344,055 1,149,869 1,073,123 1,088,190 1,213,838 1,161,464 1,148,701 -16.91%
PBT 883,733 41,367 57,335 83,771 -114,035 34,946 193,573 26.28%
Tax 8,683 -13,462 -23,176 17,602 24,469 -10,296 -57,819 -
NP 892,416 27,905 34,159 101,373 -89,566 24,650 135,754 33.56%
-
NP to SH 892,416 27,905 34,159 101,373 -89,566 24,650 135,754 33.56%
-
Tax Rate -0.98% 32.54% 40.42% -21.01% - 29.46% 29.87% -
Total Cost -548,361 1,121,964 1,038,964 986,817 1,303,404 1,136,814 1,012,947 -
-
Net Worth 1,209,105 390,543 343,225 218,644 453,326 556,887 551,241 12.83%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 27,441 135,402 -
Div Payout % - - - - - 111.32% 99.74% -
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 1,209,105 390,543 343,225 218,644 453,326 556,887 551,241 12.83%
NOSH 1,500,131 1,483,265 1,498,800 1,491,435 1,486,315 1,502,258 1,498,345 0.01%
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 259.38% 2.43% 3.18% 9.32% -7.38% 2.12% 11.82% -
ROE 73.81% 7.15% 9.95% 46.36% -19.76% 4.43% 24.63% -
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 22.93 77.52 71.60 72.96 81.67 77.31 76.66 -16.93%
EPS 59.49 1.88 2.28 6.80 -6.03 1.64 9.06 33.53%
DPS 0.00 0.00 0.00 0.00 0.00 1.83 9.03 -
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 - 1,483,265
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 23.64 79.01 73.73 74.77 83.40 79.80 78.93 -16.91%
EPS 61.32 1.92 2.35 6.97 -6.15 1.69 9.33 33.55%
DPS 0.00 0.00 0.00 0.00 0.00 1.89 9.30 -
NAPS 0.8308 0.2683 0.2358 0.1502 0.3115 0.3826 0.3788 12.82%
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 2.83 0.61 0.57 0.95 0.94 1.44 1.63 8.84%
P/EPS 1.09 24.98 17.99 10.15 -12.78 67.65 13.80 -32.30%
EY 91.52 4.00 5.56 9.85 -7.83 1.48 7.25 47.65%
DY 0.00 0.00 0.00 0.00 0.00 1.65 7.22 -
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 - -
Price 0.65 0.47 0.38 0.75 0.73 1.13 0.00 -
P/RPS 2.83 0.61 0.53 1.03 0.89 1.46 0.00 -
P/EPS 1.09 24.98 16.67 11.03 -12.11 68.87 0.00 -
EY 91.52 4.00 6.00 9.06 -8.25 1.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.62 0.00 -
P/NAPS 0.81 1.79 1.66 5.12 2.39 3.05 0.00 -

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