[KNM] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -19.83%
YoY- -54.64%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,986,427 2,394,593 1,963,778 1,559,103 1,839,575 2,528,750 1,230,116 8.30%
PBT 46,499 11,293 -155,882 46,510 138,114 453,705 215,358 -22.52%
Tax -26,591 59,052 62,100 75,963 119,733 -117,530 -28,882 -1.36%
NP 19,908 70,345 -93,782 122,473 257,847 336,175 186,476 -31.10%
-
NP to SH 23,450 72,283 -91,766 118,201 260,556 336,383 188,133 -29.30%
-
Tax Rate 57.19% -522.91% - -163.33% -86.69% 25.90% 13.41% -
Total Cost 1,966,519 2,324,248 2,057,560 1,436,630 1,581,728 2,192,575 1,043,640 11.12%
-
Net Worth 2,018,609 1,266,569 1,574,742 1,691,647 7,926,131 1,758,365 550,235 24.16%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - 57,338 41,527 -
Div Payout % - - - - - 17.05% 22.07% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 2,018,609 1,266,569 1,574,742 1,691,647 7,926,131 1,758,365 550,235 24.16%
NOSH 1,462,760 1,038,171 978,100 983,515 3,943,348 3,822,534 1,038,180 5.87%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.00% 2.94% -4.78% 7.86% 14.02% 13.29% 15.16% -
ROE 1.16% 5.71% -5.83% 6.99% 3.29% 19.13% 34.19% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 135.80 230.65 200.77 158.52 46.65 66.15 118.49 2.29%
EPS 1.60 6.96 -9.38 12.02 26.29 8.80 5.12 -17.60%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 4.00 -
NAPS 1.38 1.22 1.61 1.72 2.01 0.46 0.53 17.27%
Adjusted Per Share Value based on latest NOSH - 982,428
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 49.10 59.19 48.54 38.54 45.47 62.50 30.40 8.31%
EPS 0.58 1.79 -2.27 2.92 6.44 8.31 4.65 -29.29%
DPS 0.00 0.00 0.00 0.00 0.00 1.42 1.03 -
NAPS 0.4989 0.313 0.3892 0.4181 1.9591 0.4346 0.136 24.16%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.45 0.46 0.99 2.84 3.08 1.62 10.27 -
P/RPS 0.33 0.20 0.49 1.79 6.60 2.45 8.67 -41.97%
P/EPS 28.07 6.61 -10.55 23.63 46.61 18.41 56.67 -11.04%
EY 3.56 15.14 -9.48 4.23 2.15 5.43 1.76 12.44%
DY 0.00 0.00 0.00 0.00 0.00 0.93 0.39 -
P/NAPS 0.33 0.38 0.61 1.65 1.53 3.52 19.38 -49.24%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 06/03/14 26/02/13 28/02/12 23/02/11 25/02/10 24/02/09 26/02/08 -
Price 0.685 0.465 0.94 2.83 3.22 1.60 8.47 -
P/RPS 0.50 0.20 0.47 1.79 6.90 2.42 7.15 -35.78%
P/EPS 42.73 6.68 -10.02 23.55 48.73 18.18 46.74 -1.48%
EY 2.34 14.97 -9.98 4.25 2.05 5.50 2.14 1.49%
DY 0.00 0.00 0.00 0.00 0.00 0.94 0.47 -
P/NAPS 0.50 0.38 0.58 1.65 1.60 3.48 15.98 -43.83%

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