[KNM] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	1,566,493	1,513,022	1,493,204	1,839,575	1,897,410	1,929,420	2,101,812	-17.78%
YoY %	3.53%	1.33%	-18.83%	-3.05%	-1.66%	-8.20%	-	-
Horiz. %	74.53%	71.99%	71.04%	87.52%	90.27%	91.80%	100.00%	-
PBT	66,136	17,140	996	138,114	292,018	380,504	499,784	-74.00%
YoY %	285.86%	1,620.88%	-99.28%	-52.70%	-23.25%	-23.87%	-	-
Horiz. %	13.23%	3.43%	0.20%	27.63%	58.43%	76.13%	100.00%	-
Tax	86,684	90,948	159,176	119,733	-25,598	-46,210	-110,620	-
YoY %	-4.69%	-42.86%	32.94%	567.74%	44.61%	58.23%	-	-
Horiz. %	-78.36%	-82.22%	-143.89%	-108.24%	23.14%	41.77%	100.00%	-
NP	152,820	108,088	160,172	257,847	266,420	334,294	389,164	-46.34%
YoY %	41.38%	-32.52%	-37.88%	-3.22%	-20.30%	-14.10%	-	-
Horiz. %	39.27%	27.77%	41.16%	66.26%	68.46%	85.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	147,429	108,956	161,336	260,556	269,057	339,744	393,796	-48.02%
YoY %	35.31%	-32.47%	-38.08%	-3.16%	-20.81%	-13.73%	-	-
Horiz. %	37.44%	27.67%	40.97%	66.17%	68.32%	86.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-131.07%	-530.62%	-15,981.53%	-86.69%	8.77%	12.14%	22.13%	-
YoY %	75.30%	96.68%	-18,335.26%	-1,088.48%	-27.76%	-45.14%	-	-
Horiz. %	-592.27%	-2,397.74%	-72,216.58%	-391.73%	39.63%	54.86%	100.00%	-
Total Cost	1,413,673	1,404,934	1,333,032	1,581,728	1,630,990	1,595,126	1,712,648	-11.99%
YoY %	0.62%	5.39%	-15.72%	-3.02%	2.25%	-6.86%	-	-
Horiz. %	82.54%	82.03%	77.83%	92.36%	95.23%	93.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,731,376	1,606,905	1,779,441	7,926,131	1,931,222	1,887,466	1,765,021	-1.27%
YoY %	7.75%	-9.70%	-77.55%	310.42%	2.32%	6.94%	-	-
Horiz. %	98.09%	91.04%	100.82%	449.07%	109.42%	106.94%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	1,731,376	1,606,905	1,779,441	7,926,131	1,931,222	1,887,466	1,765,021	-1.27%
YoY %	7.75%	-9.70%	-77.55%	310.42%	2.32%	6.94%	-	-
Horiz. %	98.09%	91.04%	100.82%	449.07%	109.42%	106.94%	100.00%	-
NOSH	3,934,946	3,919,280	3,954,313	3,943,348	3,941,269	3,932,222	3,922,270	0.21%
YoY %	0.40%	-0.89%	0.28%	0.05%	0.23%	0.25%	-	-
Horiz. %	100.32%	99.92%	100.82%	100.54%	100.48%	100.25%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	9.76%	7.14%	10.73%	14.02%	14.04%	17.33%	18.52%	-
YoY %	36.69%	-33.46%	-23.47%	-0.14%	-18.98%	-6.43%	-	-
Horiz. %	52.70%	38.55%	57.94%	75.70%	75.81%	93.57%	100.00%	-
ROE	8.52%	6.78%	9.07%	3.29%	13.93%	18.00%	22.31%	-
YoY %	25.66%	-25.25%	175.68%	-76.38%	-22.61%	-19.32%	-	-
Horiz. %	38.19%	30.39%	40.65%	14.75%	62.44%	80.68%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	39.81	38.60	37.76	46.65	48.14	49.07	53.59	-17.96%
YoY %	3.13%	2.22%	-19.06%	-3.10%	-1.90%	-8.43%	-	-
Horiz. %	74.29%	72.03%	70.46%	87.05%	89.83%	91.57%	100.00%	-
EPS	3.75	2.78	4.08	26.29	6.83	8.64	10.04	-48.10%
YoY %	34.89%	-31.86%	-84.48%	284.92%	-20.95%	-13.94%	-	-
Horiz. %	37.35%	27.69%	40.64%	261.85%	68.03%	86.06%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.44	0.41	0.45	2.01	0.49	0.48	0.45	-1.48%
YoY %	7.32%	-8.89%	-77.61%	310.20%	2.08%	6.67%	-	-
Horiz. %	97.78%	91.11%	100.00%	446.67%	108.89%	106.67%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,929,873
RPS	38.77	37.45	36.96	45.53	46.96	47.75	52.02	-17.78%
YoY %	3.52%	1.33%	-18.82%	-3.05%	-1.65%	-8.21%	-	-
Horiz. %	74.53%	71.99%	71.05%	87.52%	90.27%	91.79%	100.00%	-
EPS	3.65	2.70	3.99	6.45	6.66	8.41	9.75	-48.02%
YoY %	35.19%	-32.33%	-38.14%	-3.15%	-20.81%	-13.74%	-	-
Horiz. %	37.44%	27.69%	40.92%	66.15%	68.31%	86.26%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4285	0.3977	0.4404	1.9617	0.478	0.4672	0.4368	-1.26%
YoY %	7.74%	-9.70%	-77.55%	310.40%	2.31%	6.96%	-	-
Horiz. %	98.10%	91.05%	100.82%	449.11%	109.43%	106.96%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.82	2.04	2.88	3.08	2.98	3.36	1.54	-
P/RPS	4.57	5.28	7.63	6.60	6.19	6.85	2.87	36.32%
YoY %	-13.45%	-30.80%	15.61%	6.62%	-9.64%	138.68%	-	-
Horiz. %	159.23%	183.97%	265.85%	229.97%	215.68%	238.68%	100.00%	-
P/EPS	48.58	73.38	70.59	46.61	43.65	38.89	15.34	115.50%
YoY %	-33.80%	3.95%	51.45%	6.78%	12.24%	153.52%	-	-
Horiz. %	316.69%	478.36%	460.17%	303.85%	284.55%	253.52%	100.00%	-
EY	2.06	1.36	1.42	2.15	2.29	2.57	6.52	-53.57%
YoY %	51.47%	-4.23%	-33.95%	-6.11%	-10.89%	-60.58%	-	-
Horiz. %	31.60%	20.86%	21.78%	32.98%	35.12%	39.42%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	4.14	4.98	6.40	1.53	6.08	7.00	3.42	13.57%
YoY %	-16.87%	-22.19%	318.30%	-74.84%	-13.14%	104.68%	-	-
Horiz. %	121.05%	145.61%	187.13%	44.74%	177.78%	204.68%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	30/08/10	25/05/10	25/02/10	26/11/09	27/08/09	28/05/09	-
Price	1.74	1.94	1.92	3.22	3.04	3.08	3.22	-
P/RPS	4.37	5.03	5.08	6.90	6.31	6.28	6.01	-19.12%
YoY %	-13.12%	-0.98%	-26.38%	9.35%	0.48%	4.49%	-	-
Horiz. %	72.71%	83.69%	84.53%	114.81%	104.99%	104.49%	100.00%	-
P/EPS	46.44	69.78	47.06	48.73	44.53	35.65	32.07	27.96%
YoY %	-33.45%	48.28%	-3.43%	9.43%	24.91%	11.16%	-	-
Horiz. %	144.81%	217.59%	146.74%	151.95%	138.85%	111.16%	100.00%	-
EY	2.15	1.43	2.13	2.05	2.25	2.81	3.12	-21.96%
YoY %	50.35%	-32.86%	3.90%	-8.89%	-19.93%	-9.94%	-	-
Horiz. %	68.91%	45.83%	68.27%	65.71%	72.12%	90.06%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	3.95	4.73	4.27	1.60	6.20	6.42	7.16	-32.71%
YoY %	-16.49%	10.77%	166.87%	-74.19%	-3.43%	-10.34%	-	-
Horiz. %	55.17%	66.06%	59.64%	22.35%	86.59%	89.66%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos