[KNM] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 4.62%
YoY- 41.25%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 851,931 746,204 599,401 331,215 318,767 386,330 262,796 118.26%
PBT 154,938 127,818 109,509 61,443 64,890 72,011 33,596 175.78%
Tax -72,470 -24,524 -13,218 -7,318 -13,153 -12,109 1,746 -
NP 82,468 103,294 96,291 54,125 51,737 59,902 35,342 75.47%
-
NP to SH 82,554 103,416 96,291 54,125 51,736 61,005 37,075 70.10%
-
Tax Rate 46.77% 19.19% 12.07% 11.91% 20.27% 16.82% -5.20% -
Total Cost 769,463 642,910 503,110 277,090 267,030 326,428 227,454 124.52%
-
Net Worth 1,758,094 1,704,659 1,401,368 597,892 550,479 517,869 465,376 141.58%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 57,329 - - - 41,545 - - -
Div Payout % 69.44% - - - 80.30% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,758,094 1,704,659 1,401,368 597,892 550,479 517,869 465,376 141.58%
NOSH 3,821,944 3,788,131 1,061,642 1,048,934 1,038,640 1,035,738 258,542 497.43%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.68% 13.84% 16.06% 16.34% 16.23% 15.51% 13.45% -
ROE 4.70% 6.07% 6.87% 9.05% 9.40% 11.78% 7.97% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 22.29 19.70 56.46 31.58 30.69 37.30 101.65 -63.46%
EPS 2.16 2.73 9.07 5.16 1.41 5.89 14.34 -71.52%
DPS 1.50 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.46 0.45 1.32 0.57 0.53 0.50 1.80 -59.56%
Adjusted Per Share Value based on latest NOSH - 1,048,934
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 21.09 18.47 14.84 8.20 7.89 9.56 6.50 118.38%
EPS 2.04 2.56 2.38 1.34 1.28 1.51 0.92 69.63%
DPS 1.42 0.00 0.00 0.00 1.03 0.00 0.00 -
NAPS 0.4351 0.4219 0.3468 0.148 0.1362 0.1282 0.1152 141.55%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.62 5.04 8.47 7.07 10.27 4.62 6.90 -
P/RPS 7.27 25.59 15.00 22.39 33.46 12.39 6.79 4.63%
P/EPS 75.00 184.62 93.38 137.02 206.18 78.44 48.12 34.24%
EY 1.33 0.54 1.07 0.73 0.49 1.27 2.08 -25.67%
DY 0.93 0.00 0.00 0.00 0.39 0.00 0.00 -
P/NAPS 3.52 11.20 6.42 12.40 19.38 9.24 3.83 -5.44%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 26/11/08 26/08/08 27/05/08 26/02/08 22/11/07 29/08/07 -
Price 1.60 2.18 6.44 8.47 8.47 5.95 4.44 -
P/RPS 7.18 11.07 11.41 26.82 27.60 15.95 4.37 39.03%
P/EPS 74.07 79.85 71.00 164.15 170.04 101.02 30.96 78.40%
EY 1.35 1.25 1.41 0.61 0.59 0.99 3.23 -43.95%
DY 0.94 0.00 0.00 0.00 0.47 0.00 0.00 -
P/NAPS 3.48 4.84 4.88 14.86 15.98 11.90 2.47 25.54%

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