[KNM] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 20.36%
YoY- -177.64%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,376,032 2,345,054 2,343,316 1,963,778 1,869,980 1,914,600 1,652,000 27.33%
PBT 80,784 75,418 63,860 -155,882 -182,489 16,150 25,068 117.70%
Tax 67,494 63,524 77,456 62,100 66,442 41,780 51,000 20.47%
NP 148,278 138,942 141,316 -93,782 -116,046 57,930 76,068 55.85%
-
NP to SH 150,681 137,788 140,208 -91,766 -115,232 59,744 76,068 57.53%
-
Tax Rate -83.55% -84.23% -121.29% - - -258.70% -203.45% -
Total Cost 2,227,753 2,206,112 2,202,000 2,057,560 1,986,026 1,856,670 1,575,932 25.87%
-
Net Worth 1,583,718 1,602,640 1,586,151 1,574,742 1,654,094 1,792,320 1,754,661 -6.58%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,583,718 1,602,640 1,586,151 1,574,742 1,654,094 1,792,320 1,754,661 -6.58%
NOSH 977,603 977,219 979,106 978,100 978,754 979,409 980,257 -0.18%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.24% 5.92% 6.03% -4.78% -6.21% 3.03% 4.60% -
ROE 9.51% 8.60% 8.84% -5.83% -6.97% 3.33% 4.34% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 243.05 239.97 239.33 200.77 191.06 195.49 168.53 27.56%
EPS 15.41 14.10 14.32 -9.38 -11.77 6.10 7.76 57.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.64 1.62 1.61 1.69 1.83 1.79 -6.41%
Adjusted Per Share Value based on latest NOSH - 965,161
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 58.81 58.04 58.00 48.60 46.28 47.39 40.89 27.33%
EPS 3.73 3.41 3.47 -2.27 -2.85 1.48 1.88 57.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.392 0.3967 0.3926 0.3898 0.4094 0.4436 0.4343 -6.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.68 0.70 0.83 0.99 1.20 1.88 2.76 -
P/RPS 0.28 0.29 0.35 0.49 0.63 0.96 1.64 -69.12%
P/EPS 4.41 4.96 5.80 -10.55 -10.19 30.82 35.57 -75.04%
EY 22.67 20.14 17.25 -9.48 -9.81 3.24 2.81 300.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.51 0.61 0.71 1.03 1.54 -57.84%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 16/08/12 22/05/12 28/02/12 22/11/11 22/08/11 26/05/11 -
Price 0.48 0.70 0.71 0.94 1.23 1.48 2.53 -
P/RPS 0.20 0.29 0.30 0.47 0.64 0.76 1.50 -73.80%
P/EPS 3.11 4.96 4.96 -10.02 -10.45 24.26 32.60 -79.03%
EY 32.11 20.14 20.17 -9.98 -9.57 4.12 3.07 376.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.43 0.44 0.58 0.73 0.81 1.41 -64.25%

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