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

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 29.12%
YoY- -22.54%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,174,870 756,511 373,301 1,839,575 1,423,058 964,710 525,453 70.90%
PBT 49,602 8,570 249 138,114 219,014 190,252 124,946 -45.95%
Tax 65,013 45,474 39,794 119,733 -19,199 -23,105 -27,655 -
NP 114,615 54,044 40,043 257,847 199,815 167,147 97,291 11.53%
-
NP to SH 110,572 54,478 40,334 260,556 201,793 169,872 98,449 8.04%
-
Tax Rate -131.07% -530.62% -15,981.53% -86.69% 8.77% 12.14% 22.13% -
Total Cost 1,060,255 702,467 333,258 1,581,728 1,223,243 797,563 428,162 82.93%
-
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%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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%
NOSH 3,934,946 3,919,280 3,954,313 3,943,348 3,941,269 3,932,222 3,922,270 0.21%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.76% 7.14% 10.73% 14.02% 14.04% 17.33% 18.52% -
ROE 6.39% 3.39% 2.27% 3.29% 10.45% 9.00% 5.58% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.86 19.30 9.44 46.65 36.11 24.53 13.40 70.52%
EPS 2.81 1.39 1.02 26.29 5.12 4.32 2.51 7.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.41 0.45 2.01 0.49 0.48 0.45 -1.48%
Adjusted Per Share Value based on latest NOSH - 3,929,873
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.08 18.72 9.24 45.53 35.22 23.88 13.01 70.86%
EPS 2.74 1.35 1.00 6.45 4.99 4.20 2.44 8.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4285 0.3977 0.4404 1.9617 0.478 0.4672 0.4368 -1.26%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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 6.10 10.57 30.51 6.60 8.25 13.70 11.50 -34.44%
P/EPS 64.77 146.76 282.35 46.61 58.20 77.78 61.35 3.67%
EY 1.54 0.68 0.35 2.15 1.72 1.29 1.63 -3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.14 4.98 6.40 1.53 6.08 7.00 3.42 13.57%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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 5.83 10.05 20.34 6.90 8.42 12.55 24.04 -61.07%
P/EPS 61.92 139.57 188.24 48.73 59.38 71.30 128.29 -38.44%
EY 1.61 0.72 0.53 2.05 1.68 1.40 0.78 62.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 4.73 4.27 1.60 6.20 6.42 7.16 -32.71%

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