[KNM] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -6.53%
YoY- 35.22%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,687,422 1,839,574 2,274,989 2,562,845 2,722,989 2,528,751 1,995,587 -10.58%
PBT 13,415 138,112 373,965 473,021 517,226 453,723 363,660 -88.94%
Tax 187,183 119,734 -91,627 -120,058 -137,826 -117,489 -58,213 -
NP 200,598 257,846 282,338 352,963 379,400 336,234 305,447 -24.46%
-
NP to SH 200,978 259,093 284,345 355,838 380,709 336,385 305,568 -24.38%
-
Tax Rate -1,395.33% -86.69% 24.50% 25.38% 26.65% 25.89% 16.01% -
Total Cost 1,486,824 1,581,728 1,992,651 2,209,882 2,343,589 2,192,517 1,690,140 -8.19%
-
Net Worth 0 1,886,339 1,931,144 1,883,604 1,765,021 1,758,094 1,704,659 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - 41,545 -
Div Payout % - - - - - - 13.60% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 0 1,886,339 1,931,144 1,883,604 1,765,021 1,758,094 1,704,659 -
NOSH 3,954,313 3,929,873 3,941,111 3,924,175 3,922,270 3,821,944 3,788,131 2.90%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.89% 14.02% 12.41% 13.77% 13.93% 13.30% 15.31% -
ROE 0.00% 13.74% 14.72% 18.89% 21.57% 19.13% 17.93% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 42.67 46.81 57.72 65.31 69.42 66.16 52.68 -13.11%
EPS 5.08 6.59 7.21 9.07 9.71 8.80 8.07 -26.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
NAPS 0.00 0.48 0.49 0.48 0.45 0.46 0.45 -
Adjusted Per Share Value based on latest NOSH - 3,924,175
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 41.71 45.47 56.23 63.34 67.30 62.50 49.32 -10.58%
EPS 4.97 6.40 7.03 8.80 9.41 8.31 7.55 -24.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
NAPS 0.00 0.4662 0.4773 0.4656 0.4362 0.4345 0.4213 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.88 3.08 2.98 3.36 1.54 1.62 5.04 -
P/RPS 6.75 6.58 5.16 5.14 2.22 2.45 9.57 -20.77%
P/EPS 56.67 46.72 41.30 37.05 15.87 18.41 62.48 -6.30%
EY 1.76 2.14 2.42 2.70 6.30 5.43 1.60 6.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.22 -
P/NAPS 0.00 6.42 6.08 7.00 3.42 3.52 11.20 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 26/11/09 27/08/09 28/05/09 24/02/09 26/11/08 -
Price 1.92 3.22 3.04 3.08 3.22 1.60 2.18 -
P/RPS 4.50 6.88 5.27 4.72 4.64 2.42 4.14 5.72%
P/EPS 37.78 48.84 42.14 33.97 33.17 18.18 27.03 25.03%
EY 2.65 2.05 2.37 2.94 3.01 5.50 3.70 -19.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
P/NAPS 0.00 6.71 6.20 6.42 7.16 3.48 4.84 -

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