[KNM] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 72.55%
YoY- 12.94%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 373,301 1,839,575 1,423,058 964,710 525,453 2,528,750 1,676,819 -63.30%
PBT 249 138,114 219,014 190,252 124,946 453,705 298,769 -99.11%
Tax 39,794 119,733 -19,199 -23,105 -27,655 -117,530 -45,060 -
NP 40,043 257,847 199,815 167,147 97,291 336,175 253,709 -70.82%
-
NP to SH 40,334 260,556 201,793 169,872 98,449 336,383 253,831 -70.69%
-
Tax Rate -15,981.53% -86.69% 8.77% 12.14% 22.13% 25.90% 15.08% -
Total Cost 333,258 1,581,728 1,223,243 797,563 428,162 2,192,575 1,423,110 -62.04%
-
Net Worth 1,779,441 7,926,131 1,931,222 1,887,466 1,765,021 1,758,365 1,702,294 3.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 57,338 - -
Div Payout % - - - - - 17.05% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,779,441 7,926,131 1,931,222 1,887,466 1,765,021 1,758,365 1,702,294 3.00%
NOSH 3,954,313 3,943,348 3,941,269 3,932,222 3,922,270 3,822,534 3,782,876 3.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.73% 14.02% 14.04% 17.33% 18.52% 13.29% 15.13% -
ROE 2.27% 3.29% 10.45% 9.00% 5.58% 19.13% 14.91% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.44 46.65 36.11 24.53 13.40 66.15 44.33 -64.37%
EPS 1.02 26.29 5.12 4.32 2.51 8.80 6.71 -71.54%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.45 2.01 0.49 0.48 0.45 0.46 0.45 0.00%
Adjusted Per Share Value based on latest NOSH - 3,924,175
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.24 45.53 35.22 23.88 13.01 62.59 41.50 -63.29%
EPS 1.00 6.45 4.99 4.20 2.44 8.33 6.28 -70.65%
DPS 0.00 0.00 0.00 0.00 0.00 1.42 0.00 -
NAPS 0.4404 1.9617 0.478 0.4672 0.4368 0.4352 0.4213 3.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.88 3.08 2.98 3.36 1.54 1.62 5.04 -
P/RPS 30.51 6.60 8.25 13.70 11.50 2.45 11.37 93.21%
P/EPS 282.35 46.61 58.20 77.78 61.35 18.41 75.11 141.96%
EY 0.35 2.15 1.72 1.29 1.63 5.43 1.33 -58.96%
DY 0.00 0.00 0.00 0.00 0.00 0.93 0.00 -
P/NAPS 6.40 1.53 6.08 7.00 3.42 3.52 11.20 -31.16%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 26/11/09 27/08/09 28/05/09 24/02/09 26/11/08 -
Price 1.92 3.22 3.04 3.08 3.22 1.60 2.18 -
P/RPS 20.34 6.90 8.42 12.55 24.04 2.42 4.92 157.80%
P/EPS 188.24 48.73 59.38 71.30 128.29 18.18 32.49 222.92%
EY 0.53 2.05 1.68 1.40 0.78 5.50 3.08 -69.09%
DY 0.00 0.00 0.00 0.00 0.00 0.94 0.00 -
P/NAPS 4.27 1.60 6.20 6.42 7.16 3.48 4.84 -8.02%

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