[KNM] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -13.73%
YoY- 12.94%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,345,054 1,914,600 1,513,022 1,929,420 1,861,232 1,050,038 818,466 19.15%
PBT 75,418 16,150 17,140 380,504 341,902 156,912 186,752 -14.01%
Tax 63,524 41,780 90,948 -46,210 -41,072 -7,240 -27,568 -
NP 138,942 57,930 108,088 334,294 300,830 149,672 159,184 -2.23%
-
NP to SH 137,788 59,744 108,956 339,744 300,830 150,782 158,448 -2.29%
-
Tax Rate -84.23% -258.70% -530.62% 12.14% 12.01% 4.61% 14.76% -
Total Cost 2,206,112 1,856,670 1,404,934 1,595,126 1,560,402 900,366 659,282 22.27%
-
Net Worth 1,602,640 1,792,320 1,606,905 1,887,466 1,400,196 465,376 238,154 37.36%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,602,640 1,792,320 1,606,905 1,887,466 1,400,196 465,376 238,154 37.36%
NOSH 977,219 979,409 3,919,280 3,932,222 1,060,754 258,542 150,730 36.51%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.92% 3.03% 7.14% 17.33% 16.16% 14.25% 19.45% -
ROE 8.60% 3.33% 6.78% 18.00% 21.48% 32.40% 66.53% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 239.97 195.49 38.60 49.07 175.46 406.14 543.00 -12.71%
EPS 14.10 6.10 2.78 8.64 28.36 58.32 105.12 -28.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.83 0.41 0.48 1.32 1.80 1.58 0.62%
Adjusted Per Share Value based on latest NOSH - 3,924,175
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 58.04 47.39 37.45 47.75 46.07 25.99 20.26 19.15%
EPS 3.41 1.48 2.70 8.41 7.45 3.73 3.92 -2.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3967 0.4436 0.3977 0.4672 0.3466 0.1152 0.0589 37.38%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.70 1.88 2.04 3.36 8.47 6.90 3.00 -
P/RPS 0.29 0.96 5.28 6.85 4.83 1.70 0.55 -10.10%
P/EPS 4.96 30.82 73.38 38.89 29.87 11.83 2.85 9.66%
EY 20.14 3.24 1.36 2.57 3.35 8.45 35.04 -8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.03 4.98 7.00 6.42 3.83 1.90 -21.91%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 22/08/11 30/08/10 27/08/09 26/08/08 29/08/07 23/08/06 -
Price 0.70 1.48 1.94 3.08 6.44 4.44 3.90 -
P/RPS 0.29 0.76 5.03 6.28 3.67 1.09 0.72 -14.05%
P/EPS 4.96 24.26 69.78 35.65 22.71 7.61 3.71 4.95%
EY 20.14 4.12 1.43 2.81 4.40 13.14 26.95 -4.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.81 4.73 6.42 4.88 2.47 2.47 -25.25%

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