[KNM] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -55.3%
YoY- -69.13%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 609,497 445,185 418,359 458,348 746,204 386,330 251,745 15.86%
PBT 22,879 -144,941 41,032 28,762 127,818 72,011 41,257 -9.35%
Tax 18,859 28,942 19,539 3,907 -24,524 -12,109 -7,288 -
NP 41,738 -115,999 60,571 32,669 103,294 59,902 33,969 3.48%
-
NP to SH 44,117 -116,295 56,094 31,923 103,416 61,005 28,262 7.69%
-
Tax Rate -82.43% - -47.62% -13.58% 19.19% 16.82% 17.66% -
Total Cost 567,759 561,184 357,788 425,679 642,910 326,428 217,776 17.29%
-
Net Worth 1,584,690 1,654,364 1,738,123 1,931,144 1,704,659 517,869 344,541 28.92%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,584,690 1,654,364 1,738,123 1,931,144 1,704,659 517,869 344,541 28.92%
NOSH 978,203 978,914 3,950,281 3,941,111 3,788,131 1,035,738 240,937 26.27%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.85% -26.06% 14.48% 7.13% 13.84% 15.51% 13.49% -
ROE 2.78% -7.03% 3.23% 1.65% 6.07% 11.78% 8.20% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 62.31 45.48 10.59 11.63 19.70 37.30 104.49 -8.24%
EPS 4.51 -11.88 1.42 0.81 2.73 5.89 11.73 -14.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.69 0.44 0.49 0.45 0.50 1.43 2.09%
Adjusted Per Share Value based on latest NOSH - 3,941,111
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.09 11.02 10.35 11.34 18.47 9.56 6.23 15.87%
EPS 1.09 -2.88 1.39 0.79 2.56 1.51 0.70 7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3922 0.4095 0.4302 0.478 0.4219 0.1282 0.0853 28.92%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.68 1.20 1.82 2.98 5.04 4.62 3.03 -
P/RPS 1.09 2.64 17.19 25.62 25.59 12.39 2.90 -15.03%
P/EPS 15.08 -10.10 128.17 367.90 184.62 78.44 25.83 -8.57%
EY 6.63 -9.90 0.78 0.27 0.54 1.27 3.87 9.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.71 4.14 6.08 11.20 9.24 2.12 -23.62%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 22/11/11 24/11/10 26/11/09 26/11/08 22/11/07 23/11/06 -
Price 0.48 1.23 1.74 3.04 2.18 5.95 4.25 -
P/RPS 0.77 2.70 16.43 26.14 11.07 15.95 4.07 -24.21%
P/EPS 10.64 -10.35 122.54 375.31 79.85 101.02 36.23 -18.45%
EY 9.40 -9.66 0.82 0.27 1.25 0.99 2.76 22.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.73 3.95 6.20 4.84 11.90 2.97 -31.73%

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