[KNM] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -20.17%
YoY- 59.57%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 458,348 439,257 525,453 851,931 746,204 599,401 331,215 24.15%
PBT 28,762 65,304 124,946 154,938 127,818 109,509 61,443 -39.68%
Tax 3,907 4,550 -27,655 -72,470 -24,524 -13,218 -7,318 -
NP 32,669 69,854 97,291 82,468 103,294 96,291 54,125 -28.55%
-
NP to SH 31,923 71,420 98,449 82,554 103,416 96,291 54,125 -29.64%
-
Tax Rate -13.58% -6.97% 22.13% 46.77% 19.19% 12.07% 11.91% -
Total Cost 425,679 369,403 428,162 769,463 642,910 503,110 277,090 33.10%
-
Net Worth 1,931,144 1,883,604 1,765,021 1,758,094 1,704,659 1,401,368 597,892 118.34%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 57,329 - - - -
Div Payout % - - - 69.44% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,931,144 1,883,604 1,765,021 1,758,094 1,704,659 1,401,368 597,892 118.34%
NOSH 3,941,111 3,924,175 3,922,270 3,821,944 3,788,131 1,061,642 1,048,934 141.48%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.13% 15.90% 18.52% 9.68% 13.84% 16.06% 16.34% -
ROE 1.65% 3.79% 5.58% 4.70% 6.07% 6.87% 9.05% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 11.63 11.19 13.40 22.29 19.70 56.46 31.58 -48.59%
EPS 0.81 1.82 2.51 2.16 2.73 9.07 5.16 -70.86%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.45 0.46 0.45 1.32 0.57 -9.58%
Adjusted Per Share Value based on latest NOSH - 3,821,944
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 11.34 10.87 13.01 21.09 18.47 14.84 8.20 24.10%
EPS 0.79 1.77 2.44 2.04 2.56 2.38 1.34 -29.66%
DPS 0.00 0.00 0.00 1.42 0.00 0.00 0.00 -
NAPS 0.478 0.4662 0.4368 0.4351 0.4219 0.3468 0.148 118.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.98 3.36 1.54 1.62 5.04 8.47 7.07 -
P/RPS 25.62 30.02 11.50 7.27 25.59 15.00 22.39 9.39%
P/EPS 367.90 184.62 61.35 75.00 184.62 93.38 137.02 93.06%
EY 0.27 0.54 1.63 1.33 0.54 1.07 0.73 -48.44%
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 6.08 7.00 3.42 3.52 11.20 6.42 12.40 -37.79%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 24/02/09 26/11/08 26/08/08 27/05/08 -
Price 3.04 3.08 3.22 1.60 2.18 6.44 8.47 -
P/RPS 26.14 27.52 24.04 7.18 11.07 11.41 26.82 -1.69%
P/EPS 375.31 169.23 128.29 74.07 79.85 71.00 164.15 73.46%
EY 0.27 0.59 0.78 1.35 1.25 1.41 0.61 -41.89%
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 6.20 6.42 7.16 3.48 4.84 4.88 14.86 -44.13%

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