[KNM] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 38.95%
YoY- 99.51%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 2,101,812 2,528,750 2,235,758 1,861,232 1,324,860 1,230,116 1,215,132 44.04%
PBT 499,784 453,705 398,358 341,902 245,772 215,358 200,622 83.66%
Tax -110,620 -117,530 -60,080 -41,072 -29,272 -28,882 -20,972 202.70%
NP 389,164 336,175 338,278 300,830 216,500 186,476 179,650 67.33%
-
NP to SH 393,796 336,383 338,441 300,830 216,500 188,133 181,861 67.29%
-
Tax Rate 22.13% 25.90% 15.08% 12.01% 11.91% 13.41% 10.45% -
Total Cost 1,712,648 2,192,575 1,897,480 1,560,402 1,108,360 1,043,640 1,035,481 39.81%
-
Net Worth 1,765,021 1,758,365 1,702,294 1,400,196 597,892 550,235 517,828 126.31%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 57,338 - - - 41,527 - -
Div Payout % - 17.05% - - - 22.07% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,765,021 1,758,365 1,702,294 1,400,196 597,892 550,235 517,828 126.31%
NOSH 3,922,270 3,822,534 3,782,876 1,060,754 1,048,934 1,038,180 1,035,656 142.77%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 18.52% 13.29% 15.13% 16.16% 16.34% 15.16% 14.78% -
ROE 22.31% 19.13% 19.88% 21.48% 36.21% 34.19% 35.12% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 53.59 66.15 59.10 175.46 126.31 118.49 117.33 -40.66%
EPS 10.04 8.80 8.95 28.36 20.64 5.12 17.56 -31.08%
DPS 0.00 1.50 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.45 0.46 0.45 1.32 0.57 0.53 0.50 -6.77%
Adjusted Per Share Value based on latest NOSH - 1,061,642
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 52.02 62.59 55.34 46.07 32.79 30.45 30.07 44.06%
EPS 9.75 8.33 8.38 7.45 5.36 4.66 4.50 67.36%
DPS 0.00 1.42 0.00 0.00 0.00 1.03 0.00 -
NAPS 0.4368 0.4352 0.4213 0.3466 0.148 0.1362 0.1282 126.25%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.54 1.62 5.04 8.47 7.07 10.27 4.62 -
P/RPS 2.87 2.45 8.53 4.83 5.60 8.67 3.94 -19.02%
P/EPS 15.34 18.41 56.33 29.87 34.25 56.67 26.31 -30.18%
EY 6.52 5.43 1.78 3.35 2.92 1.76 3.80 43.27%
DY 0.00 0.93 0.00 0.00 0.00 0.39 0.00 -
P/NAPS 3.42 3.52 11.20 6.42 12.40 19.38 9.24 -48.41%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 24/02/09 26/11/08 26/08/08 27/05/08 26/02/08 22/11/07 -
Price 3.22 1.60 2.18 6.44 8.47 8.47 5.95 -
P/RPS 6.01 2.42 3.69 3.67 6.71 7.15 5.07 11.99%
P/EPS 32.07 18.18 24.37 22.71 41.04 46.74 33.88 -3.59%
EY 3.12 5.50 4.10 4.40 2.44 2.14 2.95 3.80%
DY 0.00 0.94 0.00 0.00 0.00 0.47 0.00 -
P/NAPS 7.16 3.48 4.84 4.88 14.86 15.98 11.90 -28.70%

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