[KNM] YoY TTM 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- -6.53%
YoY- 35.22%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,179,005 1,759,892 1,631,375 2,562,845 1,635,713 1,024,773 611,795 23.55%
PBT -126,247 46,015 -43,568 473,021 307,853 132,626 121,370 -
Tax 72,972 51,379 188,313 -120,058 -45,798 809 -19,415 -
NP -53,275 97,394 144,745 352,963 262,055 133,435 101,955 -
-
NP to SH -52,743 93,595 143,702 355,838 263,157 128,675 101,587 -
-
Tax Rate - -111.66% - 25.38% 14.88% -0.61% 16.00% -
Total Cost 2,232,280 1,662,498 1,486,630 2,209,882 1,373,658 891,338 509,840 27.87%
-
Net Worth 1,604,071 1,789,608 0 1,883,604 1,061,642 258,542 150,728 48.25%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 41,545 - - -
Div Payout % - - - - 15.79% - - -
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 1,604,071 1,789,608 0 1,883,604 1,061,642 258,542 150,728 48.25%
NOSH 978,092 977,927 3,928,888 3,924,175 1,061,642 258,542 150,728 36.53%
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 -2.44% 5.53% 8.87% 13.77% 16.02% 13.02% 16.66% -
ROE -3.29% 5.23% 0.00% 18.89% 24.79% 49.77% 67.40% -
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 222.78 179.96 41.52 65.31 154.07 396.37 405.89 -9.50%
EPS -5.39 9.57 3.66 9.07 24.79 49.77 67.40 -
DPS 0.00 0.00 0.00 0.00 3.91 0.00 0.00 -
NAPS 1.64 1.83 0.00 0.48 1.00 1.00 1.00 8.58%
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 53.93 43.56 40.38 63.43 40.48 25.36 15.14 23.55%
EPS -1.31 2.32 3.56 8.81 6.51 3.18 2.51 -
DPS 0.00 0.00 0.00 0.00 1.03 0.00 0.00 -
NAPS 0.397 0.4429 0.00 0.4662 0.2628 0.064 0.0373 48.26%
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 0.31 1.04 4.91 5.14 5.50 1.74 0.74 -13.48%
P/EPS -12.98 19.64 55.77 37.05 34.17 13.86 4.45 -
EY -7.70 5.09 1.79 2.70 2.93 7.21 22.47 -
DY 0.00 0.00 0.00 0.00 0.46 0.00 0.00 -
P/NAPS 0.43 1.03 0.00 7.00 8.47 6.90 3.00 -27.63%
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 0.31 0.82 4.67 4.72 4.18 1.12 0.96 -17.15%
P/EPS -12.98 15.46 53.04 33.97 25.98 8.92 5.79 -
EY -7.70 6.47 1.89 2.94 3.85 11.21 17.28 -
DY 0.00 0.00 0.00 0.00 0.61 0.00 0.00 -
P/NAPS 0.43 0.81 0.00 6.42 6.44 4.44 3.90 -30.72%

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