[KNM] QoQ 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- -27.45%
YoY- -25.83%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 373,301 416,516 458,348 439,257 525,453 851,931 746,204 -37.00%
PBT 249 -80,900 28,762 65,304 124,946 154,938 127,818 -98.44%
Tax 39,794 138,932 3,907 4,550 -27,655 -72,470 -24,524 -
NP 40,043 58,032 32,669 69,854 97,291 82,468 103,294 -46.86%
-
NP to SH 40,334 57,301 31,923 71,420 98,449 82,554 103,416 -46.64%
-
Tax Rate -15,981.53% - -13.58% -6.97% 22.13% 46.77% 19.19% -
Total Cost 333,258 358,484 425,679 369,403 428,162 769,463 642,910 -35.49%
-
Net Worth 1,779,441 1,886,339 1,931,144 1,883,604 1,765,021 1,758,094 1,704,659 2.90%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 57,329 - -
Div Payout % - - - - - 69.44% - -
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 1,886,339 1,931,144 1,883,604 1,765,021 1,758,094 1,704,659 2.90%
NOSH 3,954,313 3,929,873 3,941,111 3,924,175 3,922,270 3,821,944 3,788,131 2.90%
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% 13.93% 7.13% 15.90% 18.52% 9.68% 13.84% -
ROE 2.27% 3.04% 1.65% 3.79% 5.58% 4.70% 6.07% -
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 10.60 11.63 11.19 13.40 22.29 19.70 -38.79%
EPS 1.02 5.78 0.81 1.82 2.51 2.16 2.73 -48.15%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.45 0.48 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 10.31 11.34 10.87 13.01 21.09 18.47 -37.00%
EPS 1.00 1.42 0.79 1.77 2.44 2.04 2.56 -46.59%
DPS 0.00 0.00 0.00 0.00 0.00 1.42 0.00 -
NAPS 0.4404 0.4669 0.478 0.4662 0.4368 0.4351 0.4219 2.90%
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 29.06 25.62 30.02 11.50 7.27 25.59 12.45%
P/EPS 282.35 211.24 367.90 184.62 61.35 75.00 184.62 32.77%
EY 0.35 0.47 0.27 0.54 1.63 1.33 0.54 -25.12%
DY 0.00 0.00 0.00 0.00 0.00 0.93 0.00 -
P/NAPS 6.40 6.42 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 30.38 26.14 27.52 24.04 7.18 11.07 50.07%
P/EPS 188.24 220.84 375.31 169.23 128.29 74.07 79.85 77.22%
EY 0.53 0.45 0.27 0.59 0.78 1.35 1.25 -43.59%
DY 0.00 0.00 0.00 0.00 0.00 0.94 0.00 -
P/NAPS 4.27 6.71 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