[KNM] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 13.18%
YoY- 86.68%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,839,574 2,274,989 2,562,845 2,722,989 2,528,751 1,995,587 1,635,713 8.12%
PBT 138,112 373,965 473,021 517,226 453,723 363,660 307,853 -41.31%
Tax 119,734 -91,627 -120,058 -137,826 -117,489 -58,213 -45,798 -
NP 257,846 282,338 352,963 379,400 336,234 305,447 262,055 -1.07%
-
NP to SH 259,093 284,345 355,838 380,709 336,385 305,568 263,157 -1.02%
-
Tax Rate -86.69% 24.50% 25.38% 26.65% 25.89% 16.01% 14.88% -
Total Cost 1,581,728 1,992,651 2,209,882 2,343,589 2,192,517 1,690,140 1,373,658 9.83%
-
Net Worth 1,886,339 1,931,144 1,883,604 1,765,021 1,758,094 1,704,659 1,061,642 46.54%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 41,545 41,545 -
Div Payout % - - - - - 13.60% 15.79% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,886,339 1,931,144 1,883,604 1,765,021 1,758,094 1,704,659 1,061,642 46.54%
NOSH 3,929,873 3,941,111 3,924,175 3,922,270 3,821,944 3,788,131 1,061,642 138.72%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.02% 12.41% 13.77% 13.93% 13.30% 15.31% 16.02% -
ROE 13.74% 14.72% 18.89% 21.57% 19.13% 17.93% 24.79% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.81 57.72 65.31 69.42 66.16 52.68 154.07 -54.70%
EPS 6.59 7.21 9.07 9.71 8.80 8.07 24.79 -58.55%
DPS 0.00 0.00 0.00 0.00 0.00 1.10 3.91 -
NAPS 0.48 0.49 0.48 0.45 0.46 0.45 1.00 -38.61%
Adjusted Per Share Value based on latest NOSH - 3,922,270
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 45.47 56.23 63.34 67.30 62.50 49.32 40.43 8.12%
EPS 6.40 7.03 8.80 9.41 8.31 7.55 6.50 -1.02%
DPS 0.00 0.00 0.00 0.00 0.00 1.03 1.03 -
NAPS 0.4662 0.4773 0.4656 0.4362 0.4345 0.4213 0.2624 46.53%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.08 2.98 3.36 1.54 1.62 5.04 8.47 -
P/RPS 6.58 5.16 5.14 2.22 2.45 9.57 5.50 12.65%
P/EPS 46.72 41.30 37.05 15.87 18.41 62.48 34.17 23.11%
EY 2.14 2.42 2.70 6.30 5.43 1.60 2.93 -18.85%
DY 0.00 0.00 0.00 0.00 0.00 0.22 0.46 -
P/NAPS 6.42 6.08 7.00 3.42 3.52 11.20 8.47 -16.82%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 24/02/09 26/11/08 26/08/08 -
Price 3.22 3.04 3.08 3.22 1.60 2.18 6.44 -
P/RPS 6.88 5.27 4.72 4.64 2.42 4.14 4.18 39.27%
P/EPS 48.84 42.14 33.97 33.17 18.18 27.03 25.98 52.14%
EY 2.05 2.37 2.94 3.01 5.50 3.70 3.85 -34.23%
DY 0.00 0.00 0.00 0.00 0.00 0.50 0.61 -
P/NAPS 6.71 6.20 6.42 7.16 3.48 4.84 6.44 2.76%

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