[KNM] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -3.39%
YoY- -34.87%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,045,930 2,145,776 2,179,005 1,759,892 1,631,375 2,562,845 1,635,713 3.79%
PBT 83,782 -20,677 -126,247 46,015 -43,568 473,021 307,853 -19.49%
Tax -48,166 29,911 72,972 51,379 188,313 -120,058 -45,798 0.84%
NP 35,616 9,234 -53,275 97,394 144,745 352,963 262,055 -28.28%
-
NP to SH 39,125 13,004 -52,743 93,595 143,702 355,838 263,157 -27.20%
-
Tax Rate 57.49% - - -111.66% - 25.38% 14.88% -
Total Cost 2,010,314 2,136,542 2,232,280 1,662,498 1,486,630 2,209,882 1,373,658 6.54%
-
Net Worth 1,953,162 1,463,974 1,604,071 1,789,608 0 1,883,604 1,061,642 10.68%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - 41,545 -
Div Payout % - - - - - - 15.79% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,953,162 1,463,974 1,604,071 1,789,608 0 1,883,604 1,061,642 10.68%
NOSH 1,502,432 1,463,974 978,092 977,927 3,928,888 3,924,175 1,061,642 5.95%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.74% 0.43% -2.44% 5.53% 8.87% 13.77% 16.02% -
ROE 2.00% 0.89% -3.29% 5.23% 0.00% 18.89% 24.79% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 136.17 146.57 222.78 179.96 41.52 65.31 154.07 -2.03%
EPS 2.60 0.89 -5.39 9.57 3.66 9.07 24.79 -31.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.91 -
NAPS 1.30 1.00 1.64 1.83 0.00 0.48 1.00 4.46%
Adjusted Per Share Value based on latest NOSH - 977,927
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 50.64 53.11 53.93 43.56 40.38 63.43 40.48 3.80%
EPS 0.97 0.32 -1.31 2.32 3.56 8.81 6.51 -27.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
NAPS 0.4834 0.3623 0.397 0.4429 0.00 0.4662 0.2628 10.68%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.905 0.46 0.70 1.88 2.04 3.36 8.47 -
P/RPS 0.66 0.31 0.31 1.04 4.91 5.14 5.50 -29.75%
P/EPS 34.75 51.79 -12.98 19.64 55.77 37.05 34.17 0.28%
EY 2.88 1.93 -7.70 5.09 1.79 2.70 2.93 -0.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
P/NAPS 0.70 0.46 0.43 1.03 0.00 7.00 8.47 -33.98%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 16/08/12 22/08/11 30/08/10 27/08/09 26/08/08 -
Price 1.00 0.395 0.70 1.48 1.94 3.08 6.44 -
P/RPS 0.73 0.27 0.31 0.82 4.67 4.72 4.18 -25.22%
P/EPS 38.40 44.47 -12.98 15.46 53.04 33.97 25.98 6.72%
EY 2.60 2.25 -7.70 6.47 1.89 2.94 3.85 -6.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.61 -
P/NAPS 0.77 0.40 0.43 0.81 0.00 6.42 6.44 -29.79%

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