[KNM] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -55.3%
YoY- -69.13%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 383,210 373,301 416,516 458,348 439,257 525,453 851,931 -41.37%
PBT 8,321 249 -80,900 28,762 65,304 124,946 154,938 -85.84%
Tax 5,680 39,794 138,932 3,907 4,550 -27,655 -72,470 -
NP 14,001 40,043 58,032 32,669 69,854 97,291 82,468 -69.43%
-
NP to SH 14,144 40,334 57,301 31,923 71,420 98,449 82,554 -69.25%
-
Tax Rate -68.26% -15,981.53% - -13.58% -6.97% 22.13% 46.77% -
Total Cost 369,209 333,258 358,484 425,679 369,403 428,162 769,463 -38.79%
-
Net Worth 1,610,844 1,779,441 1,886,339 1,931,144 1,883,604 1,765,021 1,758,094 -5.67%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 57,329 -
Div Payout % - - - - - - 69.44% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,610,844 1,779,441 1,886,339 1,931,144 1,883,604 1,765,021 1,758,094 -5.67%
NOSH 3,928,888 3,954,313 3,929,873 3,941,111 3,924,175 3,922,270 3,821,944 1.86%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.65% 10.73% 13.93% 7.13% 15.90% 18.52% 9.68% -
ROE 0.88% 2.27% 3.04% 1.65% 3.79% 5.58% 4.70% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.75 9.44 10.60 11.63 11.19 13.40 22.29 -42.46%
EPS 0.36 1.02 5.78 0.81 1.82 2.51 2.16 -69.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.41 0.45 0.48 0.49 0.48 0.45 0.46 -7.40%
Adjusted Per Share Value based on latest NOSH - 3,941,111
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.47 9.23 10.29 11.33 10.86 12.99 21.06 -41.39%
EPS 0.35 1.00 1.42 0.79 1.77 2.43 2.04 -69.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
NAPS 0.3981 0.4398 0.4662 0.4773 0.4656 0.4362 0.4345 -5.68%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.04 2.88 3.08 2.98 3.36 1.54 1.62 -
P/RPS 20.92 30.51 29.06 25.62 30.02 11.50 7.27 102.70%
P/EPS 566.67 282.35 211.24 367.90 184.62 61.35 75.00 286.47%
EY 0.18 0.35 0.47 0.27 0.54 1.63 1.33 -73.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
P/NAPS 4.98 6.40 6.42 6.08 7.00 3.42 3.52 26.10%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 25/05/10 25/02/10 26/11/09 27/08/09 28/05/09 24/02/09 -
Price 1.94 1.92 3.22 3.04 3.08 3.22 1.60 -
P/RPS 19.89 20.34 30.38 26.14 27.52 24.04 7.18 97.61%
P/EPS 538.89 188.24 220.84 375.31 169.23 128.29 74.07 276.83%
EY 0.19 0.53 0.45 0.27 0.59 0.78 1.35 -73.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
P/NAPS 4.73 4.27 6.71 6.20 6.42 7.16 3.48 22.77%

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