[KNM] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 29.04%
YoY- 104.51%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 2,722,989 2,528,751 1,995,587 1,635,713 1,299,108 1,230,116 1,159,358 76.60%
PBT 517,226 453,723 363,660 307,853 231,940 215,358 163,380 115.45%
Tax -137,826 -117,489 -58,213 -45,798 -30,834 -28,881 -4,012 954.49%
NP 379,400 336,234 305,447 262,055 201,106 186,477 159,368 78.19%
-
NP to SH 380,709 336,385 305,568 263,157 203,941 188,134 161,418 77.09%
-
Tax Rate 26.65% 25.89% 16.01% 14.88% 13.29% 13.41% 2.46% -
Total Cost 2,343,589 2,192,517 1,690,140 1,373,658 1,098,002 1,043,639 999,990 76.34%
-
Net Worth 1,765,021 1,758,094 1,704,659 1,061,642 0 550,479 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - 41,545 41,545 41,545 41,545 - -
Div Payout % - - 13.60% 15.79% 20.37% 22.08% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,765,021 1,758,094 1,704,659 1,061,642 0 550,479 0 -
NOSH 3,922,270 3,821,944 3,788,131 1,061,642 1,048,934 1,038,640 1,035,738 142.75%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 13.93% 13.30% 15.31% 16.02% 15.48% 15.16% 13.75% -
ROE 21.57% 19.13% 17.93% 24.79% 0.00% 34.18% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 69.42 66.16 52.68 154.07 123.85 118.44 111.94 -27.25%
EPS 9.71 8.80 8.07 24.79 19.44 18.11 15.58 -27.01%
DPS 0.00 0.00 1.10 3.91 3.96 4.00 0.00 -
NAPS 0.45 0.46 0.45 1.00 0.00 0.53 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,061,642
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 67.39 62.59 49.39 40.48 32.15 30.45 28.69 76.61%
EPS 9.42 8.33 7.56 6.51 5.05 4.66 4.00 76.91%
DPS 0.00 0.00 1.03 1.03 1.03 1.03 0.00 -
NAPS 0.4368 0.4351 0.4219 0.2628 0.00 0.1362 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.54 1.62 5.04 8.47 7.07 10.27 4.62 -
P/RPS 2.22 2.45 9.57 5.50 5.71 8.67 4.13 -33.86%
P/EPS 15.87 18.41 62.48 34.17 36.36 56.70 29.64 -34.03%
EY 6.30 5.43 1.60 2.93 2.75 1.76 3.37 51.69%
DY 0.00 0.00 0.22 0.46 0.56 0.39 0.00 -
P/NAPS 3.42 3.52 11.20 8.47 0.00 19.38 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 24/02/09 26/11/08 26/08/08 27/05/08 26/02/08 22/11/07 -
Price 3.22 1.60 2.18 6.44 8.47 8.47 5.95 -
P/RPS 4.64 2.42 4.14 4.18 6.84 7.15 5.32 -8.70%
P/EPS 33.17 18.18 27.03 25.98 43.56 46.76 38.18 -8.94%
EY 3.01 5.50 3.70 3.85 2.30 2.14 2.62 9.68%
DY 0.00 0.00 0.50 0.61 0.47 0.47 0.00 -
P/NAPS 7.16 3.48 4.84 6.44 0.00 15.98 0.00 -

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