[KNM] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -28.5%
YoY- -59.62%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,598,802 1,559,103 1,591,386 1,631,375 1,687,422 1,839,574 2,274,989 -20.97%
PBT 52,528 46,510 -31,298 -43,568 13,415 138,112 373,965 -73.01%
Tax 48,919 75,963 203,945 188,313 187,183 119,734 -91,627 -
NP 101,447 122,473 172,647 144,745 200,598 257,846 282,338 -49.49%
-
NP to SH 96,884 118,201 167,873 143,702 200,978 259,093 284,345 -51.24%
-
Tax Rate -93.13% -163.33% - - -1,395.33% -86.69% 24.50% -
Total Cost 1,497,355 1,436,630 1,418,739 1,486,630 1,486,824 1,581,728 1,992,651 -17.36%
-
Net Worth 1,754,661 982,428 0 0 0 1,886,339 1,931,144 -6.19%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,754,661 982,428 0 0 0 1,886,339 1,931,144 -6.19%
NOSH 980,257 982,428 3,950,281 3,928,888 3,954,313 3,929,873 3,941,111 -60.48%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.35% 7.86% 10.85% 8.87% 11.89% 14.02% 12.41% -
ROE 5.52% 12.03% 0.00% 0.00% 0.00% 13.74% 14.72% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 163.10 158.70 40.29 41.52 42.67 46.81 57.72 99.99%
EPS 9.88 12.03 4.25 3.66 5.08 6.59 7.21 23.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.00 0.00 0.00 0.00 0.48 0.49 137.38%
Adjusted Per Share Value based on latest NOSH - 3,928,888
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 39.52 38.54 39.33 40.32 41.71 45.47 56.23 -20.96%
EPS 2.39 2.92 4.15 3.55 4.97 6.40 7.03 -51.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4337 0.2428 0.00 0.00 0.00 0.4662 0.4773 -6.19%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.76 2.84 1.82 2.04 2.88 3.08 2.98 -
P/RPS 1.69 1.79 4.52 4.91 6.75 6.58 5.16 -52.51%
P/EPS 27.93 23.60 42.83 55.77 56.67 46.72 41.30 -22.97%
EY 3.58 4.24 2.33 1.79 1.76 2.14 2.42 29.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.84 0.00 0.00 0.00 6.42 6.08 -60.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 23/02/11 24/11/10 30/08/10 25/05/10 25/02/10 26/11/09 -
Price 2.53 2.83 1.74 1.94 1.92 3.22 3.04 -
P/RPS 1.55 1.78 4.32 4.67 4.50 6.88 5.27 -55.80%
P/EPS 25.60 23.52 40.94 53.04 37.78 48.84 42.14 -28.29%
EY 3.91 4.25 2.44 1.89 2.65 2.05 2.37 39.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 2.83 0.00 0.00 0.00 6.71 6.20 -62.77%

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