[KNM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -70.73%
YoY- 81.89%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,839,575 1,423,058 964,710 525,453 2,528,750 1,676,819 930,616 57.31%
PBT 138,114 219,014 190,252 124,946 453,705 298,769 170,951 -13.22%
Tax 119,733 -19,199 -23,105 -27,655 -117,530 -45,060 -20,536 -
NP 257,847 199,815 167,147 97,291 336,175 253,709 150,415 43.09%
-
NP to SH 260,556 201,793 169,872 98,449 336,383 253,831 150,415 44.09%
-
Tax Rate -86.69% 8.77% 12.14% 22.13% 25.90% 15.08% 12.01% -
Total Cost 1,581,728 1,223,243 797,563 428,162 2,192,575 1,423,110 780,201 59.97%
-
Net Worth 7,926,131 1,931,222 1,887,466 1,765,021 1,758,365 1,702,294 1,400,196 216.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 57,338 - - -
Div Payout % - - - - 17.05% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 7,926,131 1,931,222 1,887,466 1,765,021 1,758,365 1,702,294 1,400,196 216.62%
NOSH 3,943,348 3,941,269 3,932,222 3,922,270 3,822,534 3,782,876 1,060,754 139.40%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.02% 14.04% 17.33% 18.52% 13.29% 15.13% 16.16% -
ROE 3.29% 10.45% 9.00% 5.58% 19.13% 14.91% 10.74% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.65 36.11 24.53 13.40 66.15 44.33 87.73 -34.28%
EPS 26.29 5.12 4.32 2.51 8.80 6.71 14.18 50.74%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 2.01 0.49 0.48 0.45 0.46 0.45 1.32 32.25%
Adjusted Per Share Value based on latest NOSH - 3,922,270
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 45.47 35.17 23.84 12.99 62.50 41.44 23.00 57.32%
EPS 6.44 4.99 4.20 2.43 8.31 6.27 3.72 44.03%
DPS 0.00 0.00 0.00 0.00 1.42 0.00 0.00 -
NAPS 1.9591 0.4773 0.4665 0.4362 0.4346 0.4207 0.3461 216.61%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.08 2.98 3.36 1.54 1.62 5.04 8.47 -
P/RPS 6.60 8.25 13.70 11.50 2.45 11.37 9.65 -22.31%
P/EPS 46.61 58.20 77.78 61.35 18.41 75.11 59.73 -15.20%
EY 2.15 1.72 1.29 1.63 5.43 1.33 1.67 18.29%
DY 0.00 0.00 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 1.53 6.08 7.00 3.42 3.52 11.20 6.42 -61.46%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 24/02/09 26/11/08 26/08/08 -
Price 3.22 3.04 3.08 3.22 1.60 2.18 6.44 -
P/RPS 6.90 8.42 12.55 24.04 2.42 4.92 7.34 -4.02%
P/EPS 48.73 59.38 71.30 128.29 18.18 32.49 45.42 4.78%
EY 2.05 1.68 1.40 0.78 5.50 3.08 2.20 -4.58%
DY 0.00 0.00 0.00 0.00 0.94 0.00 0.00 -
P/NAPS 1.60 6.20 6.42 7.16 3.48 4.84 4.88 -52.35%

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