[KNM] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 35.31%
YoY- -45.21%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,914,600 1,652,000 1,559,103 1,566,493 1,513,022 1,493,204 1,839,575 2.70%
PBT 16,150 25,068 46,510 66,136 17,140 996 138,114 -76.18%
Tax 41,780 51,000 75,963 86,684 90,948 159,176 119,733 -50.53%
NP 57,930 76,068 122,473 152,820 108,088 160,172 257,847 -63.14%
-
NP to SH 59,744 76,068 118,201 147,429 108,956 161,336 260,556 -62.63%
-
Tax Rate -258.70% -203.45% -163.33% -131.07% -530.62% -15,981.53% -86.69% -
Total Cost 1,856,670 1,575,932 1,436,630 1,413,673 1,404,934 1,333,032 1,581,728 11.30%
-
Net Worth 1,792,320 1,754,661 1,691,647 1,731,376 1,606,905 1,779,441 7,926,131 -62.98%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,792,320 1,754,661 1,691,647 1,731,376 1,606,905 1,779,441 7,926,131 -62.98%
NOSH 979,409 980,257 983,515 3,934,946 3,919,280 3,954,313 3,943,348 -60.58%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.03% 4.60% 7.86% 9.76% 7.14% 10.73% 14.02% -
ROE 3.33% 4.34% 6.99% 8.52% 6.78% 9.07% 3.29% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 195.49 168.53 158.52 39.81 38.60 37.76 46.65 160.60%
EPS 6.10 7.76 12.02 3.75 2.78 4.08 26.29 -62.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.79 1.72 0.44 0.41 0.45 2.01 -6.07%
Adjusted Per Share Value based on latest NOSH - 3,950,281
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 47.39 40.89 38.59 38.77 37.45 36.96 45.53 2.71%
EPS 1.48 1.88 2.93 3.65 2.70 3.99 6.45 -62.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4436 0.4343 0.4187 0.4285 0.3977 0.4404 1.9617 -62.98%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.88 2.76 2.84 1.82 2.04 2.88 3.08 -
P/RPS 0.96 1.64 1.79 4.57 5.28 7.63 6.60 -72.43%
P/EPS 30.82 35.57 23.63 48.58 73.38 70.59 46.61 -24.15%
EY 3.24 2.81 4.23 2.06 1.36 1.42 2.15 31.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.54 1.65 4.14 4.98 6.40 1.53 -23.24%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 26/05/11 23/02/11 24/11/10 30/08/10 25/05/10 25/02/10 -
Price 1.48 2.53 2.83 1.74 1.94 1.92 3.22 -
P/RPS 0.76 1.50 1.79 4.37 5.03 5.08 6.90 -77.11%
P/EPS 24.26 32.60 23.55 46.44 69.78 47.06 48.73 -37.26%
EY 4.12 3.07 4.25 2.15 1.43 2.13 2.05 59.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.41 1.65 3.95 4.73 4.27 1.60 -36.55%

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