[KNM] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -0.61%
YoY- 78.8%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,897,410 1,929,420 2,101,812 2,528,750 2,235,758 1,861,232 1,324,860 27.02%
PBT 292,018 380,504 499,784 453,705 398,358 341,902 245,772 12.16%
Tax -25,598 -46,210 -110,620 -117,530 -60,080 -41,072 -29,272 -8.54%
NP 266,420 334,294 389,164 336,175 338,278 300,830 216,500 14.82%
-
NP to SH 269,057 339,744 393,796 336,383 338,441 300,830 216,500 15.57%
-
Tax Rate 8.77% 12.14% 22.13% 25.90% 15.08% 12.01% 11.91% -
Total Cost 1,630,990 1,595,126 1,712,648 2,192,575 1,897,480 1,560,402 1,108,360 29.34%
-
Net Worth 1,931,222 1,887,466 1,765,021 1,758,365 1,702,294 1,400,196 597,892 118.35%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 57,338 - - - -
Div Payout % - - - 17.05% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,931,222 1,887,466 1,765,021 1,758,365 1,702,294 1,400,196 597,892 118.35%
NOSH 3,941,269 3,932,222 3,922,270 3,822,534 3,782,876 1,060,754 1,048,934 141.49%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.04% 17.33% 18.52% 13.29% 15.13% 16.16% 16.34% -
ROE 13.93% 18.00% 22.31% 19.13% 19.88% 21.48% 36.21% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 48.14 49.07 53.59 66.15 59.10 175.46 126.31 -47.40%
EPS 6.83 8.64 10.04 8.80 8.95 28.36 20.64 -52.12%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.45 0.46 0.45 1.32 0.57 -9.58%
Adjusted Per Share Value based on latest NOSH - 3,821,944
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.96 47.75 52.02 62.59 55.34 46.07 32.79 27.02%
EPS 6.66 8.41 9.75 8.33 8.38 7.45 5.36 15.56%
DPS 0.00 0.00 0.00 1.42 0.00 0.00 0.00 -
NAPS 0.478 0.4672 0.4368 0.4352 0.4213 0.3466 0.148 118.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.98 3.36 1.54 1.62 5.04 8.47 7.07 -
P/RPS 6.19 6.85 2.87 2.45 8.53 4.83 5.60 6.89%
P/EPS 43.65 38.89 15.34 18.41 56.33 29.87 34.25 17.53%
EY 2.29 2.57 6.52 5.43 1.78 3.35 2.92 -14.94%
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 6.08 7.00 3.42 3.52 11.20 6.42 12.40 -37.79%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 24/02/09 26/11/08 26/08/08 27/05/08 -
Price 3.04 3.08 3.22 1.60 2.18 6.44 8.47 -
P/RPS 6.31 6.28 6.01 2.42 3.69 3.67 6.71 -4.01%
P/EPS 44.53 35.65 32.07 18.18 24.37 22.71 41.04 5.58%
EY 2.25 2.81 3.12 5.50 4.10 4.40 2.44 -5.25%
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 6.20 6.42 7.16 3.48 4.84 4.88 14.86 -44.13%

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