[KNM] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 16.12%
YoY- 89.3%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,562,845 2,722,989 2,528,751 1,995,587 1,635,713 1,299,108 1,230,116 63.19%
PBT 473,021 517,226 453,723 363,660 307,853 231,940 215,358 69.05%
Tax -120,058 -137,826 -117,489 -58,213 -45,798 -30,834 -28,881 158.75%
NP 352,963 379,400 336,234 305,447 262,055 201,106 186,477 53.07%
-
NP to SH 355,838 380,709 336,385 305,568 263,157 203,941 188,134 53.00%
-
Tax Rate 25.38% 26.65% 25.89% 16.01% 14.88% 13.29% 13.41% -
Total Cost 2,209,882 2,343,589 2,192,517 1,690,140 1,373,658 1,098,002 1,043,639 64.97%
-
Net Worth 1,883,604 1,765,021 1,758,094 1,704,659 1,061,642 0 550,479 127.24%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 41,545 41,545 41,545 41,545 -
Div Payout % - - - 13.60% 15.79% 20.37% 22.08% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,883,604 1,765,021 1,758,094 1,704,659 1,061,642 0 550,479 127.24%
NOSH 3,924,175 3,922,270 3,821,944 3,788,131 1,061,642 1,048,934 1,038,640 142.77%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.77% 13.93% 13.30% 15.31% 16.02% 15.48% 15.16% -
ROE 18.89% 21.57% 19.13% 17.93% 24.79% 0.00% 34.18% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 65.31 69.42 66.16 52.68 154.07 123.85 118.44 -32.78%
EPS 9.07 9.71 8.80 8.07 24.79 19.44 18.11 -36.96%
DPS 0.00 0.00 0.00 1.10 3.91 3.96 4.00 -
NAPS 0.48 0.45 0.46 0.45 1.00 0.00 0.53 -6.39%
Adjusted Per Share Value based on latest NOSH - 3,788,131
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 63.43 67.39 62.59 49.39 40.48 32.15 30.45 63.17%
EPS 8.81 9.42 8.33 7.56 6.51 5.05 4.66 52.95%
DPS 0.00 0.00 0.00 1.03 1.03 1.03 1.03 -
NAPS 0.4662 0.4368 0.4351 0.4219 0.2628 0.00 0.1362 127.29%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.36 1.54 1.62 5.04 8.47 7.07 10.27 -
P/RPS 5.14 2.22 2.45 9.57 5.50 5.71 8.67 -29.45%
P/EPS 37.05 15.87 18.41 62.48 34.17 36.36 56.70 -24.71%
EY 2.70 6.30 5.43 1.60 2.93 2.75 1.76 33.04%
DY 0.00 0.00 0.00 0.22 0.46 0.56 0.39 -
P/NAPS 7.00 3.42 3.52 11.20 8.47 0.00 19.38 -49.31%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 24/02/09 26/11/08 26/08/08 27/05/08 26/02/08 -
Price 3.08 3.22 1.60 2.18 6.44 8.47 8.47 -
P/RPS 4.72 4.64 2.42 4.14 4.18 6.84 7.15 -24.20%
P/EPS 33.97 33.17 18.18 27.03 25.98 43.56 46.76 -19.20%
EY 2.94 3.01 5.50 3.70 3.85 2.30 2.14 23.60%
DY 0.00 0.00 0.00 0.50 0.61 0.47 0.47 -
P/NAPS 6.42 7.16 3.48 4.84 6.44 0.00 15.98 -45.58%

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