[KNM] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -22.43%
YoY- -47.21%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,559,103 1,591,386 1,631,375 1,687,422 1,839,574 2,274,989 2,562,845 -28.13%
PBT 46,510 -31,298 -43,568 13,415 138,112 373,965 473,021 -78.60%
Tax 75,963 203,945 188,313 187,183 119,734 -91,627 -120,058 -
NP 122,473 172,647 144,745 200,598 257,846 282,338 352,963 -50.52%
-
NP to SH 118,201 167,873 143,702 200,978 259,093 284,345 355,838 -51.93%
-
Tax Rate -163.33% - - -1,395.33% -86.69% 24.50% 25.38% -
Total Cost 1,436,630 1,418,739 1,486,630 1,486,824 1,581,728 1,992,651 2,209,882 -24.89%
-
Net Worth 982,428 0 0 0 1,886,339 1,931,144 1,883,604 -35.12%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 982,428 0 0 0 1,886,339 1,931,144 1,883,604 -35.12%
NOSH 982,428 3,950,281 3,928,888 3,954,313 3,929,873 3,941,111 3,924,175 -60.17%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.86% 10.85% 8.87% 11.89% 14.02% 12.41% 13.77% -
ROE 12.03% 0.00% 0.00% 0.00% 13.74% 14.72% 18.89% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 158.70 40.29 41.52 42.67 46.81 57.72 65.31 80.45%
EPS 12.03 4.25 3.66 5.08 6.59 7.21 9.07 20.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.00 0.00 0.00 0.48 0.49 0.48 62.90%
Adjusted Per Share Value based on latest NOSH - 3,954,313
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.59 39.39 40.38 41.76 45.53 56.31 63.43 -28.13%
EPS 2.93 4.15 3.56 4.97 6.41 7.04 8.81 -51.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2432 0.00 0.00 0.00 0.4669 0.478 0.4662 -35.12%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.84 1.82 2.04 2.88 3.08 2.98 3.36 -
P/RPS 1.79 4.52 4.91 6.75 6.58 5.16 5.14 -50.40%
P/EPS 23.60 42.83 55.77 56.67 46.72 41.30 37.05 -25.90%
EY 4.24 2.33 1.79 1.76 2.14 2.42 2.70 34.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 0.00 0.00 0.00 6.42 6.08 7.00 -45.10%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 24/11/10 30/08/10 25/05/10 25/02/10 26/11/09 27/08/09 -
Price 2.83 1.74 1.94 1.92 3.22 3.04 3.08 -
P/RPS 1.78 4.32 4.67 4.50 6.88 5.27 4.72 -47.70%
P/EPS 23.52 40.94 53.04 37.78 48.84 42.14 33.97 -21.68%
EY 4.25 2.44 1.89 2.65 2.05 2.37 2.94 27.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 0.00 0.00 0.00 6.71 6.20 6.42 -41.99%

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