[KNM] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 79.5%
YoY- -30.59%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 418,359 383,210 373,301 416,516 458,348 439,257 525,453 -14.08%
PBT 41,032 8,321 249 -80,900 28,762 65,304 124,946 -52.36%
Tax 19,539 5,680 39,794 138,932 3,907 4,550 -27,655 -
NP 60,571 14,001 40,043 58,032 32,669 69,854 97,291 -27.06%
-
NP to SH 56,094 14,144 40,334 57,301 31,923 71,420 98,449 -31.24%
-
Tax Rate -47.62% -68.26% -15,981.53% - -13.58% -6.97% 22.13% -
Total Cost 357,788 369,209 333,258 358,484 425,679 369,403 428,162 -11.27%
-
Net Worth 1,738,123 1,610,844 1,779,441 1,886,339 1,931,144 1,883,604 1,765,021 -1.01%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,738,123 1,610,844 1,779,441 1,886,339 1,931,144 1,883,604 1,765,021 -1.01%
NOSH 3,950,281 3,928,888 3,954,313 3,929,873 3,941,111 3,924,175 3,922,270 0.47%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.48% 3.65% 10.73% 13.93% 7.13% 15.90% 18.52% -
ROE 3.23% 0.88% 2.27% 3.04% 1.65% 3.79% 5.58% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.59 9.75 9.44 10.60 11.63 11.19 13.40 -14.50%
EPS 1.42 0.36 1.02 5.78 0.81 1.82 2.51 -31.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.41 0.45 0.48 0.49 0.48 0.45 -1.48%
Adjusted Per Share Value based on latest NOSH - 3,929,873
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.35 9.48 9.24 10.31 11.34 10.87 13.01 -14.13%
EPS 1.39 0.35 1.00 1.42 0.79 1.77 2.44 -31.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4302 0.3987 0.4404 0.4669 0.478 0.4662 0.4368 -1.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.82 2.04 2.88 3.08 2.98 3.36 1.54 -
P/RPS 17.19 20.92 30.51 29.06 25.62 30.02 11.50 30.70%
P/EPS 128.17 566.67 282.35 211.24 367.90 184.62 61.35 63.35%
EY 0.78 0.18 0.35 0.47 0.27 0.54 1.63 -38.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.14 4.98 6.40 6.42 6.08 7.00 3.42 13.57%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 30/08/10 25/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 1.74 1.94 1.92 3.22 3.04 3.08 3.22 -
P/RPS 16.43 19.89 20.34 30.38 26.14 27.52 24.04 -22.39%
P/EPS 122.54 538.89 188.24 220.84 375.31 169.23 128.29 -3.00%
EY 0.82 0.19 0.53 0.45 0.27 0.59 0.78 3.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 4.73 4.27 6.71 6.20 6.42 7.16 -32.71%

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