[KNM] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -8.88%
YoY- -22.98%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,394,593 1,963,778 1,559,103 1,839,574 2,528,751 1,230,116 908,987 17.50%
PBT 11,293 -155,881 46,510 138,112 453,723 215,358 147,544 -34.81%
Tax 59,052 62,100 75,963 119,734 -117,489 -28,881 -9,356 -
NP 70,345 -93,781 122,473 257,846 336,234 186,477 138,188 -10.63%
-
NP to SH 72,283 -91,765 118,201 259,093 336,385 188,134 132,505 -9.59%
-
Tax Rate -522.91% - -163.33% -86.69% 25.89% 13.41% 6.34% -
Total Cost 2,324,248 2,057,559 1,436,630 1,581,728 2,192,517 1,043,639 770,799 20.17%
-
Net Worth 1,040,887 965,161 982,428 1,886,339 1,758,094 550,479 244,854 27.24%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 41,545 - -
Div Payout % - - - - - 22.08% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,040,887 965,161 982,428 1,886,339 1,758,094 550,479 244,854 27.24%
NOSH 1,040,887 965,161 982,428 3,929,873 3,821,944 1,038,640 244,854 27.24%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.94% -4.78% 7.86% 14.02% 13.30% 15.16% 15.20% -
ROE 6.94% -9.51% 12.03% 13.74% 19.13% 34.18% 54.12% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 230.05 203.47 158.70 46.81 66.16 118.44 371.24 -7.65%
EPS 6.94 -9.51 12.03 6.59 8.80 18.11 54.12 -28.96%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.00 1.00 1.00 0.48 0.46 0.53 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 3,929,873
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 59.19 48.54 38.54 45.47 62.50 30.40 22.47 17.50%
EPS 1.79 -2.27 2.92 6.40 8.31 4.65 3.28 -9.59%
DPS 0.00 0.00 0.00 0.00 0.00 1.03 0.00 -
NAPS 0.2573 0.2386 0.2428 0.4662 0.4345 0.1361 0.0605 27.25%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.46 0.99 2.84 3.08 1.62 10.27 4.40 -
P/RPS 0.20 0.49 1.79 6.58 2.45 8.67 1.19 -25.69%
P/EPS 6.62 -10.41 23.60 46.72 18.41 56.70 8.13 -3.36%
EY 15.10 -9.60 4.24 2.14 5.43 1.76 12.30 3.47%
DY 0.00 0.00 0.00 0.00 0.00 0.39 0.00 -
P/NAPS 0.46 0.99 2.84 6.42 3.52 19.38 4.40 -31.34%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 23/02/11 25/02/10 24/02/09 26/02/08 26/02/07 -
Price 0.465 0.94 2.83 3.22 1.60 8.47 6.05 -
P/RPS 0.20 0.46 1.78 6.88 2.42 7.15 1.63 -29.48%
P/EPS 6.70 -9.89 23.52 48.84 18.18 46.76 11.18 -8.17%
EY 14.93 -10.11 4.25 2.05 5.50 2.14 8.94 8.91%
DY 0.00 0.00 0.00 0.00 0.00 0.47 0.00 -
P/NAPS 0.47 0.94 2.83 6.71 3.48 15.98 6.05 -34.65%

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