[KNM] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 68.75%
YoY- 86.1%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 964,710 525,453 2,528,750 1,676,819 930,616 331,215 1,230,116 -14.97%
PBT 190,252 124,946 453,705 298,769 170,951 61,443 215,358 -7.93%
Tax -23,105 -27,655 -117,530 -45,060 -20,536 -7,318 -28,882 -13.83%
NP 167,147 97,291 336,175 253,709 150,415 54,125 186,476 -7.04%
-
NP to SH 169,872 98,449 336,383 253,831 150,415 54,125 188,133 -6.58%
-
Tax Rate 12.14% 22.13% 25.90% 15.08% 12.01% 11.91% 13.41% -
Total Cost 797,563 428,162 2,192,575 1,423,110 780,201 277,090 1,043,640 -16.42%
-
Net Worth 1,887,466 1,765,021 1,758,365 1,702,294 1,400,196 597,892 550,235 127.62%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 57,338 - - - 41,527 -
Div Payout % - - 17.05% - - - 22.07% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,887,466 1,765,021 1,758,365 1,702,294 1,400,196 597,892 550,235 127.62%
NOSH 3,932,222 3,922,270 3,822,534 3,782,876 1,060,754 1,048,934 1,038,180 143.18%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 17.33% 18.52% 13.29% 15.13% 16.16% 16.34% 15.16% -
ROE 9.00% 5.58% 19.13% 14.91% 10.74% 9.05% 34.19% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.53 13.40 66.15 44.33 87.73 31.58 118.49 -65.03%
EPS 4.32 2.51 8.80 6.71 14.18 5.16 5.12 -10.71%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 4.00 -
NAPS 0.48 0.45 0.46 0.45 1.32 0.57 0.53 -6.39%
Adjusted Per Share Value based on latest NOSH - 3,788,131
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 23.88 13.01 62.59 41.50 23.03 8.20 30.45 -14.97%
EPS 4.20 2.44 8.33 6.28 3.72 1.34 4.66 -6.70%
DPS 0.00 0.00 1.42 0.00 0.00 0.00 1.03 -
NAPS 0.4672 0.4368 0.4352 0.4213 0.3466 0.148 0.1362 127.61%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.36 1.54 1.62 5.04 8.47 7.07 10.27 -
P/RPS 13.70 11.50 2.45 11.37 9.65 22.39 8.67 35.70%
P/EPS 77.78 61.35 18.41 75.11 59.73 137.02 56.67 23.52%
EY 1.29 1.63 5.43 1.33 1.67 0.73 1.76 -18.72%
DY 0.00 0.00 0.93 0.00 0.00 0.00 0.39 -
P/NAPS 7.00 3.42 3.52 11.20 6.42 12.40 19.38 -49.31%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 24/02/09 26/11/08 26/08/08 27/05/08 26/02/08 -
Price 3.08 3.22 1.60 2.18 6.44 8.47 8.47 -
P/RPS 12.55 24.04 2.42 4.92 7.34 26.82 7.15 45.55%
P/EPS 71.30 128.29 18.18 32.49 45.42 164.15 46.74 32.54%
EY 1.40 0.78 5.50 3.08 2.20 0.61 2.14 -24.65%
DY 0.00 0.00 0.94 0.00 0.00 0.00 0.47 -
P/NAPS 6.42 7.16 3.48 4.84 4.88 14.86 15.98 -45.58%

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