[KNM] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 10.09%
YoY- 78.8%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,274,989 2,562,845 2,722,989 2,528,751 1,995,587 1,635,713 1,299,108 45.23%
PBT 373,965 473,021 517,226 453,723 363,660 307,853 231,940 37.46%
Tax -91,627 -120,058 -137,826 -117,489 -58,213 -45,798 -30,834 106.55%
NP 282,338 352,963 379,400 336,234 305,447 262,055 201,106 25.35%
-
NP to SH 284,345 355,838 380,709 336,385 305,568 263,157 203,941 24.77%
-
Tax Rate 24.50% 25.38% 26.65% 25.89% 16.01% 14.88% 13.29% -
Total Cost 1,992,651 2,209,882 2,343,589 2,192,517 1,690,140 1,373,658 1,098,002 48.72%
-
Net Worth 1,931,144 1,883,604 1,765,021 1,758,094 1,704,659 1,061,642 0 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - 41,545 41,545 41,545 -
Div Payout % - - - - 13.60% 15.79% 20.37% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,931,144 1,883,604 1,765,021 1,758,094 1,704,659 1,061,642 0 -
NOSH 3,941,111 3,924,175 3,922,270 3,821,944 3,788,131 1,061,642 1,048,934 141.48%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.41% 13.77% 13.93% 13.30% 15.31% 16.02% 15.48% -
ROE 14.72% 18.89% 21.57% 19.13% 17.93% 24.79% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 57.72 65.31 69.42 66.16 52.68 154.07 123.85 -39.86%
EPS 7.21 9.07 9.71 8.80 8.07 24.79 19.44 -48.34%
DPS 0.00 0.00 0.00 0.00 1.10 3.91 3.96 -
NAPS 0.49 0.48 0.45 0.46 0.45 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,821,944
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 56.31 63.43 67.39 62.59 49.39 40.48 32.15 45.25%
EPS 7.04 8.81 9.42 8.33 7.56 6.51 5.05 24.76%
DPS 0.00 0.00 0.00 0.00 1.03 1.03 1.03 -
NAPS 0.478 0.4662 0.4368 0.4351 0.4219 0.2628 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.98 3.36 1.54 1.62 5.04 8.47 7.07 -
P/RPS 5.16 5.14 2.22 2.45 9.57 5.50 5.71 -6.52%
P/EPS 41.30 37.05 15.87 18.41 62.48 34.17 36.36 8.85%
EY 2.42 2.70 6.30 5.43 1.60 2.93 2.75 -8.16%
DY 0.00 0.00 0.00 0.00 0.22 0.46 0.56 -
P/NAPS 6.08 7.00 3.42 3.52 11.20 8.47 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 24/02/09 26/11/08 26/08/08 27/05/08 -
Price 3.04 3.08 3.22 1.60 2.18 6.44 8.47 -
P/RPS 5.27 4.72 4.64 2.42 4.14 4.18 6.84 -15.94%
P/EPS 42.14 33.97 33.17 18.18 27.03 25.98 43.56 -2.18%
EY 2.37 2.94 3.01 5.50 3.70 3.85 2.30 2.01%
DY 0.00 0.00 0.00 0.00 0.50 0.61 0.47 -
P/NAPS 6.20 6.42 7.16 3.48 4.84 6.44 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