[KNM] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -16.46%
YoY- -177.63%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,343,317 2,179,005 2,136,607 1,963,778 1,786,718 1,759,892 1,598,802 28.94%
PBT 41,573 -126,247 -146,183 -155,881 -139,958 46,015 52,528 -14.40%
Tax 62,889 72,972 68,714 62,100 60,782 51,379 48,919 18.17%
NP 104,462 -53,275 -77,469 -93,781 -79,176 97,394 101,447 1.96%
-
NP to SH 107,669 -52,743 -75,730 -91,765 -78,794 93,595 96,884 7.26%
-
Tax Rate -151.27% - - - - -111.66% -93.13% -
Total Cost 2,238,855 2,232,280 2,214,076 2,057,559 1,865,894 1,662,498 1,497,355 30.66%
-
Net Worth 1,584,690 1,604,071 1,586,151 965,161 1,654,364 1,789,608 1,754,661 -6.54%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,584,690 1,604,071 1,586,151 965,161 1,654,364 1,789,608 1,754,661 -6.54%
NOSH 978,203 978,092 979,106 965,161 978,914 977,927 980,257 -0.13%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.46% -2.44% -3.63% -4.78% -4.43% 5.53% 6.35% -
ROE 6.79% -3.29% -4.77% -9.51% -4.76% 5.23% 5.52% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 239.55 222.78 218.22 203.47 182.52 179.96 163.10 29.11%
EPS 11.01 -5.39 -7.73 -9.51 -8.05 9.57 9.88 7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.64 1.62 1.00 1.69 1.83 1.79 -6.41%
Adjusted Per Share Value based on latest NOSH - 965,161
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 58.00 53.93 52.88 48.60 44.22 43.56 39.57 28.94%
EPS 2.66 -1.31 -1.87 -2.27 -1.95 2.32 2.40 7.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3922 0.397 0.3926 0.2389 0.4095 0.4429 0.4343 -6.55%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.68 0.70 0.83 0.99 1.20 1.88 2.76 -
P/RPS 0.28 0.31 0.38 0.49 0.66 1.04 1.69 -69.73%
P/EPS 6.18 -12.98 -10.73 -10.41 -14.91 19.64 27.93 -63.31%
EY 16.19 -7.70 -9.32 -9.60 -6.71 5.09 3.58 172.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.51 0.99 0.71 1.03 1.54 -57.84%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 16/08/12 22/05/12 28/02/12 22/11/11 22/08/11 26/05/11 -
Price 0.48 0.70 0.71 0.94 1.23 1.48 2.53 -
P/RPS 0.20 0.31 0.33 0.46 0.67 0.82 1.55 -74.36%
P/EPS 4.36 -12.98 -9.18 -9.89 -15.28 15.46 25.60 -69.17%
EY 22.93 -7.70 -10.89 -10.11 -6.54 6.47 3.91 224.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.43 0.44 0.94 0.73 0.81 1.41 -64.25%

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