[KNM] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 177.9%
YoY- 99.51%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 525,453 2,528,750 1,676,819 930,616 331,215 1,230,116 911,349 -30.70%
PBT 124,946 453,705 298,769 170,951 61,443 215,358 150,467 -11.64%
Tax -27,655 -117,530 -45,060 -20,536 -7,318 -28,882 -15,729 45.62%
NP 97,291 336,175 253,709 150,415 54,125 186,476 134,738 -19.49%
-
NP to SH 98,449 336,383 253,831 150,415 54,125 188,133 136,396 -19.51%
-
Tax Rate 22.13% 25.90% 15.08% 12.01% 11.91% 13.41% 10.45% -
Total Cost 428,162 2,192,575 1,423,110 780,201 277,090 1,043,640 776,611 -32.73%
-
Net Worth 1,765,021 1,758,365 1,702,294 1,400,196 597,892 550,235 517,828 126.31%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 57,338 - - - 41,527 - -
Div Payout % - 17.05% - - - 22.07% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,765,021 1,758,365 1,702,294 1,400,196 597,892 550,235 517,828 126.31%
NOSH 3,922,270 3,822,534 3,782,876 1,060,754 1,048,934 1,038,180 1,035,656 142.77%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 18.52% 13.29% 15.13% 16.16% 16.34% 15.16% 14.78% -
ROE 5.58% 19.13% 14.91% 10.74% 9.05% 34.19% 26.34% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 13.40 66.15 44.33 87.73 31.58 118.49 88.00 -71.45%
EPS 2.51 8.80 6.71 14.18 5.16 5.12 13.17 -66.84%
DPS 0.00 1.50 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.45 0.46 0.45 1.32 0.57 0.53 0.50 -6.77%
Adjusted Per Share Value based on latest NOSH - 1,061,642
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 12.99 62.50 41.44 23.00 8.19 30.40 22.53 -30.70%
EPS 2.43 8.31 6.27 3.72 1.34 4.65 3.37 -19.57%
DPS 0.00 1.42 0.00 0.00 0.00 1.03 0.00 -
NAPS 0.4362 0.4346 0.4207 0.3461 0.1478 0.136 0.128 126.28%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.54 1.62 5.04 8.47 7.07 10.27 4.62 -
P/RPS 11.50 2.45 11.37 9.65 22.39 8.67 5.25 68.58%
P/EPS 61.35 18.41 75.11 59.73 137.02 56.67 35.08 45.10%
EY 1.63 5.43 1.33 1.67 0.73 1.76 2.85 -31.07%
DY 0.00 0.93 0.00 0.00 0.00 0.39 0.00 -
P/NAPS 3.42 3.52 11.20 6.42 12.40 19.38 9.24 -48.41%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 24/02/09 26/11/08 26/08/08 27/05/08 26/02/08 22/11/07 -
Price 3.22 1.60 2.18 6.44 8.47 8.47 5.95 -
P/RPS 24.04 2.42 4.92 7.34 26.82 7.15 6.76 132.80%
P/EPS 128.29 18.18 32.49 45.42 164.15 46.74 45.18 100.39%
EY 0.78 5.50 3.08 2.20 0.61 2.14 2.21 -50.02%
DY 0.00 0.94 0.00 0.00 0.00 0.47 0.00 -
P/NAPS 7.16 3.48 4.84 4.88 14.86 15.98 11.90 -28.70%

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