[KNM] QoQ 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- 77.9%
YoY- 159.72%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 525,453 851,931 746,204 599,401 331,215 318,767 386,330 22.73%
PBT 124,946 154,938 127,818 109,509 61,443 64,890 72,011 44.34%
Tax -27,655 -72,470 -24,524 -13,218 -7,318 -13,153 -12,109 73.33%
NP 97,291 82,468 103,294 96,291 54,125 51,737 59,902 38.13%
-
NP to SH 98,449 82,554 103,416 96,291 54,125 51,736 61,005 37.54%
-
Tax Rate 22.13% 46.77% 19.19% 12.07% 11.91% 20.27% 16.82% -
Total Cost 428,162 769,463 642,910 503,110 277,090 267,030 326,428 19.80%
-
Net Worth 1,765,021 1,758,094 1,704,659 1,401,368 597,892 550,479 517,869 126.30%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 57,329 - - - 41,545 - -
Div Payout % - 69.44% - - - 80.30% - -
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 1,758,094 1,704,659 1,401,368 597,892 550,479 517,869 126.30%
NOSH 3,922,270 3,821,944 3,788,131 1,061,642 1,048,934 1,038,640 1,035,738 142.75%
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% 9.68% 13.84% 16.06% 16.34% 16.23% 15.51% -
ROE 5.58% 4.70% 6.07% 6.87% 9.05% 9.40% 11.78% -
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 22.29 19.70 56.46 31.58 30.69 37.30 -49.43%
EPS 2.51 2.16 2.73 9.07 5.16 1.41 5.89 -43.34%
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 13.01 21.09 18.47 14.84 8.20 7.89 9.56 22.78%
EPS 2.44 2.04 2.56 2.38 1.34 1.28 1.51 37.66%
DPS 0.00 1.42 0.00 0.00 0.00 1.03 0.00 -
NAPS 0.4368 0.4351 0.4219 0.3468 0.148 0.1362 0.1282 126.25%
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 7.27 25.59 15.00 22.39 33.46 12.39 -4.84%
P/EPS 61.35 75.00 184.62 93.38 137.02 206.18 78.44 -15.09%
EY 1.63 1.33 0.54 1.07 0.73 0.49 1.27 18.08%
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 7.18 11.07 11.41 26.82 27.60 15.95 31.42%
P/EPS 128.29 74.07 79.85 71.00 164.15 170.04 101.02 17.25%
EY 0.78 1.35 1.25 1.41 0.61 0.59 0.99 -14.68%
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