[KNM] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 12.5%
YoY- 86.1%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,929,420 2,101,812 2,528,750 2,235,758 1,861,232 1,324,860 1,230,116 35.03%
PBT 380,504 499,784 453,705 398,358 341,902 245,772 215,358 46.20%
Tax -46,210 -110,620 -117,530 -60,080 -41,072 -29,272 -28,882 36.83%
NP 334,294 389,164 336,175 338,278 300,830 216,500 186,476 47.62%
-
NP to SH 339,744 393,796 336,383 338,441 300,830 216,500 188,133 48.34%
-
Tax Rate 12.14% 22.13% 25.90% 15.08% 12.01% 11.91% 13.41% -
Total Cost 1,595,126 1,712,648 2,192,575 1,897,480 1,560,402 1,108,360 1,043,640 32.72%
-
Net Worth 1,887,466 1,765,021 1,758,365 1,702,294 1,400,196 597,892 550,235 127.62%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 57,338 - - - 41,527 -
Div Payout % - - 17.05% - - - 22.07% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,887,466 1,765,021 1,758,365 1,702,294 1,400,196 597,892 550,235 127.62%
NOSH 3,932,222 3,922,270 3,822,534 3,782,876 1,060,754 1,048,934 1,038,180 143.18%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 17.33% 18.52% 13.29% 15.13% 16.16% 16.34% 15.16% -
ROE 18.00% 22.31% 19.13% 19.88% 21.48% 36.21% 34.19% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 49.07 53.59 66.15 59.10 175.46 126.31 118.49 -44.47%
EPS 8.64 10.04 8.80 8.95 28.36 20.64 5.12 41.78%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 4.00 -
NAPS 0.48 0.45 0.46 0.45 1.32 0.57 0.53 -6.39%
Adjusted Per Share Value based on latest NOSH - 3,788,131
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 47.75 52.02 62.59 55.34 46.07 32.79 30.45 35.01%
EPS 8.41 9.75 8.33 8.38 7.45 5.36 4.66 48.28%
DPS 0.00 0.00 1.42 0.00 0.00 0.00 1.03 -
NAPS 0.4672 0.4368 0.4352 0.4213 0.3466 0.148 0.1362 127.61%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.36 1.54 1.62 5.04 8.47 7.07 10.27 -
P/RPS 6.85 2.87 2.45 8.53 4.83 5.60 8.67 -14.54%
P/EPS 38.89 15.34 18.41 56.33 29.87 34.25 56.67 -22.21%
EY 2.57 6.52 5.43 1.78 3.35 2.92 1.76 28.74%
DY 0.00 0.00 0.93 0.00 0.00 0.00 0.39 -
P/NAPS 7.00 3.42 3.52 11.20 6.42 12.40 19.38 -49.31%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 24/02/09 26/11/08 26/08/08 27/05/08 26/02/08 -
Price 3.08 3.22 1.60 2.18 6.44 8.47 8.47 -
P/RPS 6.28 6.01 2.42 3.69 3.67 6.71 7.15 -8.29%
P/EPS 35.65 32.07 18.18 24.37 22.71 41.04 46.74 -16.53%
EY 2.81 3.12 5.50 4.10 4.40 2.44 2.14 19.93%
DY 0.00 0.00 0.94 0.00 0.00 0.00 0.47 -
P/NAPS 6.42 7.16 3.48 4.84 4.88 14.86 15.98 -45.58%

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