[KNM] YoY Annualized Quarter 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- 17.07%
YoY- 81.89%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,343,316 1,652,000 1,493,204 2,101,812 1,324,860 1,048,892 697,360 22.36%
PBT 63,860 25,068 996 499,784 245,772 179,444 113,892 -9.18%
Tax 77,456 51,000 159,176 -110,620 -29,272 -21,460 -30,788 -
NP 141,316 76,068 160,172 389,164 216,500 157,984 83,104 9.24%
-
NP to SH 140,208 76,068 161,336 393,796 216,500 153,272 79,224 9.97%
-
Tax Rate -121.29% -203.45% -15,981.53% 22.13% 11.91% 11.96% 27.03% -
Total Cost 2,202,000 1,575,932 1,333,032 1,712,648 1,108,360 890,908 614,256 23.68%
-
Net Worth 1,586,151 1,754,661 1,779,441 1,765,021 597,892 426,042 176,919 44.08%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,586,151 1,754,661 1,779,441 1,765,021 597,892 426,042 176,919 44.08%
NOSH 979,106 980,257 3,954,313 3,922,270 1,048,934 258,207 149,931 36.67%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.03% 4.60% 10.73% 18.52% 16.34% 15.06% 11.92% -
ROE 8.84% 4.34% 9.07% 22.31% 36.21% 35.98% 44.78% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 239.33 168.53 37.76 53.59 126.31 406.22 465.12 -10.47%
EPS 14.32 7.76 4.08 10.04 20.64 59.36 52.84 -19.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.79 0.45 0.45 0.57 1.65 1.18 5.41%
Adjusted Per Share Value based on latest NOSH - 3,922,270
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 58.00 40.89 36.96 52.02 32.79 25.96 17.26 22.36%
EPS 3.47 1.88 3.99 9.75 5.36 3.79 1.96 9.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3926 0.4343 0.4404 0.4368 0.148 0.1054 0.0438 44.07%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.83 2.76 2.88 1.54 7.07 5.65 2.50 -
P/RPS 0.35 1.64 7.63 2.87 5.60 1.39 0.54 -6.96%
P/EPS 5.80 35.57 70.59 15.34 34.25 9.52 4.73 3.45%
EY 17.25 2.81 1.42 6.52 2.92 10.51 21.14 -3.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.54 6.40 3.42 12.40 3.42 2.12 -21.12%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 26/05/11 25/05/10 28/05/09 27/05/08 25/05/07 08/06/06 -
Price 0.71 2.53 1.92 3.22 8.47 6.50 2.92 -
P/RPS 0.30 1.50 5.08 6.01 6.71 1.60 0.63 -11.62%
P/EPS 4.96 32.60 47.06 32.07 41.04 10.95 5.53 -1.79%
EY 20.17 3.07 2.13 3.12 2.44 9.13 18.10 1.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.41 4.27 7.16 14.86 3.94 2.47 -24.96%

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