[KNM] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 10.09%
YoY- 78.8%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,963,778 1,559,103 1,839,574 2,528,751 1,230,116 908,987 343,936 33.67%
PBT -155,881 46,510 138,112 453,723 215,358 147,544 53,105 -
Tax 62,100 75,963 119,734 -117,489 -28,881 -9,356 -11,935 -
NP -93,781 122,473 257,846 336,234 186,477 138,188 41,170 -
-
NP to SH -91,765 118,201 259,093 336,385 188,134 132,505 41,170 -
-
Tax Rate - -163.33% -86.69% 25.89% 13.41% 6.34% 22.47% -
Total Cost 2,057,559 1,436,630 1,581,728 2,192,517 1,043,639 770,799 302,766 37.60%
-
Net Worth 965,161 982,428 1,886,339 1,758,094 550,479 244,854 147,844 36.69%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - 41,545 - - -
Div Payout % - - - - 22.08% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 965,161 982,428 1,886,339 1,758,094 550,479 244,854 147,844 36.69%
NOSH 965,161 982,428 3,929,873 3,821,944 1,038,640 244,854 147,844 36.69%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -4.78% 7.86% 14.02% 13.30% 15.16% 15.20% 11.97% -
ROE -9.51% 12.03% 13.74% 19.13% 34.18% 54.12% 27.85% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 203.47 158.70 46.81 66.16 118.44 371.24 232.63 -2.20%
EPS -9.51 12.03 6.59 8.80 18.11 54.12 27.85 -
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.00 1.00 0.48 0.46 0.53 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 3,821,944
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 48.60 38.59 45.53 62.59 30.45 22.50 8.51 33.67%
EPS -2.27 2.93 6.41 8.33 4.66 3.28 1.02 -
DPS 0.00 0.00 0.00 0.00 1.03 0.00 0.00 -
NAPS 0.2389 0.2432 0.4669 0.4351 0.1362 0.0606 0.0366 36.68%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.99 2.84 3.08 1.62 10.27 4.40 1.79 -
P/RPS 0.49 1.79 6.58 2.45 8.67 1.19 0.77 -7.25%
P/EPS -10.41 23.60 46.72 18.41 56.70 8.13 6.43 -
EY -9.60 4.24 2.14 5.43 1.76 12.30 15.56 -
DY 0.00 0.00 0.00 0.00 0.39 0.00 0.00 -
P/NAPS 0.99 2.84 6.42 3.52 19.38 4.40 1.79 -9.39%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 23/02/11 25/02/10 24/02/09 26/02/08 26/02/07 23/02/06 -
Price 0.94 2.83 3.22 1.60 8.47 6.05 2.40 -
P/RPS 0.46 1.78 6.88 2.42 7.15 1.63 1.03 -12.56%
P/EPS -9.89 23.52 48.84 18.18 46.76 11.18 8.62 -
EY -10.11 4.25 2.05 5.50 2.14 8.94 11.60 -
DY 0.00 0.00 0.00 0.00 0.47 0.00 0.00 -
P/NAPS 0.94 2.83 6.71 3.48 15.98 6.05 2.40 -14.45%

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